| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 695.00 | 3 695.00 | | 3 695.00 |
AH Goodwill | 13 500.00 | | 13 500.00 | 13 500.00 |
AR Technical installations, industrial equipment and tools | 12 892.00 | 9 815.00 | 3 077.00 | 12 892.00 |
AT Other tangible assets | 84 498.00 | 62 023.00 | 22 475.00 | 84 498.00 |
BH Other financial assets | 1 067.00 | | 1 067.00 | 1 067.00 |
BJ TOTAL (I) | 115 668.00 | 75 534.00 | 40 134.00 | 115 668.00 |
BT Goods | 4 120.00 | | 4 120.00 | 4 120.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 16 466.00 | | 16 466.00 | 16 466.00 |
CF Cash and cash equivalents | 34 698.00 | | 34 698.00 | 34 698.00 |
CH Prepaid expenses | 2 568.00 | | 2 568.00 | 2 568.00 |
CJ TOTAL (II) | 57 852.00 | | 57 852.00 | 57 852.00 |
CO Grand total (0 to V) | 173 520.00 | 75 534.00 | 97 986.00 | 173 520.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 15.00 | 15.00 | | 15.00 |
DH Retained earnings | -57 211.00 | -63 161.00 | | -57 211.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 238.00 | 5 950.00 | | 23 238.00 |
DL TOTAL (I) | -32 958.00 | -56 196.00 | | -32 958.00 |
DU Loans and Debts from Credit Institutions (3) | 10 877.00 | 21 060.00 | | 10 877.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 899.00 | 73.00 | | 20 899.00 |
DX Trade payables and related accounts | 88 387.00 | 118 510.00 | | 88 387.00 |
DY Tax and social security liabilities | 10 782.00 | 15 124.00 | | 10 782.00 |
EC TOTAL (IV) | 130 944.00 | 154 767.00 | | 130 944.00 |
EE Grand total (I to V) | 97 986.00 | 98 571.00 | | 97 986.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 366 362.00 | | 366 362.00 | 366 362.00 |
FJ Net sales | 366 362.00 | | 366 362.00 | 366 362.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 366 365.00 | |
FS Purchases of goods (including customs duties) | | | 232 351.00 | |
FT Inventory change (goods) | | | 220.00 | |
FW Other purchases and external expenses | | | 29 721.00 | |
FX Taxes, duties, and similar payments | | | 1 779.00 | |
FY Salaries and Wages | | | 54 704.00 | |
FZ Social Security Contributions | | | 12 811.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 583.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 338 173.00 | |
GG - OPERATING RESULT (I - II) | | | 28 191.00 | |
GR Interest and similar expenses | | | 1 518.00 | |
GU Total financial expenses (VI) | | | 1 518.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 518.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 673.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 435.00 | 449.00 | | 3 435.00 |
HL TOTAL REVENUE (I + III + V + VII) | 366 365.00 | 359 157.00 | | 366 365.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 343 127.00 | 353 207.00 | | 343 127.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 238.00 | 5 950.00 | | 23 238.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 115 668.00 | | | 115 668.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 695.00 | | | 3 695.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 082.00 | |
I4 DECREASES Grand Total | | | 115 668.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 695.00 | |
IO DECREASES Total including other intangible assets | | | 13 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 97 390.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 500.00 | | | 13 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 97 390.00 | | | 97 390.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 082.00 | | | 1 082.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68 950.00 | 6 583.00 | | 68 950.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 695.00 | | | 3 695.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 255.00 | 6 583.00 | | 65 255.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 88 387.00 | 88 387.00 | | 88 387.00 |
8C Staff and Related Accounts | 6 177.00 | 6 177.00 | | 6 177.00 |
8D Social Security and Other Social Organizations | 4 343.00 | 4 343.00 | | 4 343.00 |
UT Other financial assets | 1 067.00 | | | 1 067.00 |
VB VAT | 15 682.00 | | | 15 682.00 |
VH Loans with a maturity of more than one year at origin | 10 877.00 | 9 450.00 | 1 426.00 | 10 877.00 |
VI Group and Associates | 20 899.00 | 20 899.00 | | 20 899.00 |
VK Loans repaid during the year | 10 183.00 | | | 10 183.00 |
VP Miscellaneous | 784.00 | | | 784.00 |
VQ Other Taxes, Duties, and Similar Debts | 262.00 | 262.00 | | 262.00 |
VS Prepaid expenses | 2 568.00 | | | 2 568.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 101.00 | 19 034.00 | 1 067.00 | 20 101.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 944.00 | 129 518.00 | 1 426.00 | 130 944.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
