| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 46 270.00 | | 46 270.00 | 46 270.00 |
AT Other tangible assets | 3 927.00 | 2 867.00 | 1 059.00 | 3 927.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 1 200.00 | | 1 200.00 | 1 200.00 |
BJ TOTAL (I) | 51 412.00 | 2 867.00 | 48 544.00 | 51 412.00 |
BX Customers and related accounts | 35 539.00 | | 35 539.00 | 35 539.00 |
BZ Other receivables | 11 388.00 | | 11 388.00 | 11 388.00 |
CF Cash and cash equivalents | 11 575.00 | | 11 575.00 | 11 575.00 |
CH Prepaid expenses | 2 037.00 | | 2 037.00 | 2 037.00 |
CJ TOTAL (II) | 60 540.00 | | 60 540.00 | 60 540.00 |
CO Grand total (0 to V) | 111 952.00 | 2 867.00 | 109 084.00 | 111 952.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 9 557.00 | 9 428.00 | | 9 557.00 |
DH Retained earnings | | -26 000.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 430.00 | 61 128.00 | | 45 430.00 |
DL TOTAL (I) | 65 987.00 | 55 557.00 | | 65 987.00 |
DU Loans and Debts from Credit Institutions (3) | 16 126.00 | 23 881.00 | | 16 126.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 756.00 | 588.00 | | 3 756.00 |
DX Trade payables and related accounts | 11 620.00 | 12 854.00 | | 11 620.00 |
DY Tax and social security liabilities | 11 593.00 | 24 693.00 | | 11 593.00 |
EC TOTAL (IV) | 43 097.00 | 62 017.00 | | 43 097.00 |
EE Grand total (I to V) | 109 084.00 | 117 574.00 | | 109 084.00 |
EG Accrued income and payables due within one year | 32 293.00 | 45 961.00 | | 32 293.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 51.00 | 61.00 | | 51.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 103 060.00 | | 103 060.00 | 103 060.00 |
FJ Net sales | 103 060.00 | | 103 060.00 | 103 060.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 103 065.00 | |
FW Other purchases and external expenses | | | 32 134.00 | |
FX Taxes, duties, and similar payments | | | 451.00 | |
FY Salaries and Wages | | | 9 440.00 | |
FZ Social Security Contributions | | | 3 916.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 631.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 46 577.00 | |
GG - OPERATING RESULT (I - II) | | | 56 487.00 | |
GR Interest and similar expenses | | | 310.00 | |
GU Total financial expenses (VI) | | | 310.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -310.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 177.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 747.00 | 20 082.00 | | 10 747.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 065.00 | 119 677.00 | | 103 065.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 634.00 | 58 548.00 | | 57 634.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 430.00 | 61 128.00 | | 45 430.00 |
| |
| 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 | 51 412.00 | | | 51 412.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 215.00 | |
I4 DECREASES Grand Total | | | 51 412.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 927.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 927.00 | | | 3 927.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 215.00 | | | 1 215.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 236.00 | 632.00 | | 2 236.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 236.00 | 632.00 | | 2 236.00 |
| |
| 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 | 11 621.00 | 11 621.00 | | 11 621.00 |
8C Staff and Related Accounts | 617.00 | 617.00 | | 617.00 |
8D Social Security and Other Social Organizations | 1 272.00 | 1 272.00 | | 1 272.00 |
UT Other financial assets | 1 200.00 | 1 200.00 | | 1 200.00 |
UX Other trade receivables | 35 539.00 | | | 35 539.00 |
VB VAT | 1 954.00 | | | 1 954.00 |
VH Loans with a maturity of more than one year at origin | 16 126.00 | 5 323.00 | 10 803.00 | 16 126.00 |
VI Group and Associates | 3 757.00 | 3 757.00 | | 3 757.00 |
VK Loans repaid during the year | 7 738.00 | | | 7 738.00 |
VM Income taxes | 9 337.00 | | | 9 337.00 |
VN Other taxes, similar payments | 97.00 | | | 97.00 |
VQ Other Taxes, Duties, and Similar Debts | 57.00 | 57.00 | | 57.00 |
VS Prepaid expenses | 2 037.00 | | | 2 037.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 164.00 | 50 164.00 | | 50 164.00 |
VW VAT | 9 647.00 | 9 647.00 | | 9 647.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 097.00 | 32 294.00 | 10 803.00 | 43 097.00 |
