| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 33 000.00 | | 33 000.00 | 33 000.00 |
AT Other tangible assets | 6 800.00 | 1 310.00 | 5 490.00 | 6 800.00 |
BJ TOTAL (I) | 39 800.00 | 1 310.00 | 38 490.00 | 39 800.00 |
BX Customers and related accounts | 24 600.00 | | 24 600.00 | 24 600.00 |
BZ Other receivables | 22 799.00 | | 22 799.00 | 22 799.00 |
CF Cash and cash equivalents | 164 872.00 | | 164 872.00 | 164 872.00 |
CH Prepaid expenses | 1 137.00 | | 1 137.00 | 1 137.00 |
CJ TOTAL (II) | 213 408.00 | | 213 408.00 | 213 408.00 |
CO Grand total (0 to V) | 253 208.00 | 1 310.00 | 251 898.00 | 253 208.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 449.00 | | | 47 449.00 |
DL TOTAL (I) | 57 449.00 | | | 57 449.00 |
DU Loans and Debts from Credit Institutions (3) | 54 155.00 | | | 54 155.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 165.00 | | | 1 165.00 |
DX Trade payables and related accounts | 84 871.00 | | | 84 871.00 |
DY Tax and social security liabilities | 34 258.00 | | | 34 258.00 |
EB Prepaid income (2) | 20 000.00 | | | 20 000.00 |
EC TOTAL (IV) | 194 449.00 | | | 194 449.00 |
EE Grand total (I to V) | 251 898.00 | | | 251 898.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 437 420.00 | |
FJ Net sales | | | 437 420.00 | |
FO Operating subsidies | | | 1 244.00 | |
FQ Other income | | | 21.00 | |
FR Total operating income (I) | | | 438 685.00 | |
FW Other purchases and external expenses | | | 316 731.00 | |
FX Taxes, duties, and similar payments | | | 946.00 | |
FY Salaries and Wages | | | 32 441.00 | |
FZ Social Security Contributions | | | 8 627.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 310.00 | |
GE Other Expenses | | | 20 041.00 | |
GF Total Operating Expenses (II) | | | 380 095.00 | |
GG - OPERATING RESULT (I - II) | | | 58 590.00 | |
GU Total financial expenses (VI) | | | 1 027.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 027.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 564.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 115.00 | | | 10 115.00 |
HL TOTAL REVENUE (I + III + V + VII) | 438 685.00 | | | 438 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 391 237.00 | | | 391 237.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 449.00 | | | 47 449.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I4 DECREASES Grand Total | | | 39 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 800.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 310.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 310.00 | | |
| |
| 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 | 84 871.00 | 84 871.00 | | 84 871.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 165.00 | 1 165.00 | | 1 165.00 |
8L Deferred income | 20 000.00 | 20 000.00 | | 20 000.00 |
UX Other trade receivables | 24 600.00 | | | 24 600.00 |
VH Loans with a maturity of more than one year at origin | 54 155.00 | 11 810.00 | 42 345.00 | 54 155.00 |
VJ Loans taken out during the year | 60 000.00 | | | 60 000.00 |
VK Loans repaid during the year | 5 853.00 | | | 5 853.00 |
VP Miscellaneous | 22 799.00 | | | 22 799.00 |
VQ Other Taxes, Duties, and Similar Debts | 34 258.00 | 34 258.00 | | 34 258.00 |
VS Prepaid expenses | 1 137.00 | | | 1 137.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 536.00 | 48 536.00 | | 48 536.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 194 449.00 | 152 104.00 | 42 345.00 | 194 449.00 |
