| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 14 000.00 | | 14 000.00 | 14 000.00 |
AR Technical installations, industrial equipment and tools | 19 561.00 | 11 529.00 | 8 032.00 | 19 561.00 |
AT Other tangible assets | 12 761.00 | 6 997.00 | 5 764.00 | 12 761.00 |
AV Fixed assets in progress | 1 600.00 | | 1 600.00 | 1 600.00 |
BH Other financial assets | 764.00 | | 764.00 | 764.00 |
BJ TOTAL (I) | 48 686.00 | 18 526.00 | 30 160.00 | 48 686.00 |
BL Raw materials, supplies | 917.00 | | 917.00 | 917.00 |
BT Goods | 215.00 | | 215.00 | 215.00 |
BV Advances and down payments on orders | 2 000.00 | | 2 000.00 | 2 000.00 |
BZ Other receivables | 9 021.00 | | 9 021.00 | 9 021.00 |
CF Cash and cash equivalents | 7 446.00 | | 7 446.00 | 7 446.00 |
CH Prepaid expenses | 471.00 | | 471.00 | 471.00 |
CJ TOTAL (II) | 20 069.00 | | 20 069.00 | 20 069.00 |
CO Grand total (0 to V) | 68 755.00 | 18 526.00 | 50 229.00 | 68 755.00 |
| |
| 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 |
DH Retained earnings | -4 866.00 | -8 399.00 | | -4 866.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 370.00 | 3 533.00 | | 2 370.00 |
DL TOTAL (I) | -1 496.00 | -3 866.00 | | -1 496.00 |
DU Loans and Debts from Credit Institutions (3) | 1 116.00 | | | 1 116.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 534.00 | 11 407.00 | | 22 534.00 |
DX Trade payables and related accounts | 15 026.00 | 9 400.00 | | 15 026.00 |
DY Tax and social security liabilities | 13 049.00 | 19 275.00 | | 13 049.00 |
EC TOTAL (IV) | 51 725.00 | 40 082.00 | | 51 725.00 |
EE Grand total (I to V) | 50 229.00 | 36 216.00 | | 50 229.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 215 647.00 | | 215 647.00 | 215 647.00 |
FJ Net sales | 215 647.00 | | 215 647.00 | 215 647.00 |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 215 659.00 | |
FS Purchases of goods (including customs duties) | | | 18 652.00 | |
FT Inventory change (goods) | | | -45.00 | |
FU Purchases of raw materials and other supplies | | | 99 459.00 | |
FV Inventory change (raw materials and supplies) | | | -27.00 | |
FW Other purchases and external expenses | | | 31 634.00 | |
FX Taxes, duties, and similar payments | | | 2 204.00 | |
FY Salaries and Wages | | | 54 769.00 | |
FZ Social Security Contributions | | | 3 441.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 928.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 213 016.00 | |
GG - OPERATING RESULT (I - II) | | | 2 642.00 | |
GR Interest and similar expenses | | | 59.00 | |
GU Total financial expenses (VI) | | | 59.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -59.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 583.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 140.00 | | | 140.00 |
HC Reversals of provisions and transfers of expenses | 142.00 | | | 142.00 |
HD Total exceptional income (VII) | 282.00 | | | 282.00 |
HE Exceptional expenses on management operations | 25.00 | | | 25.00 |
HF Exceptional expenses on capital transactions | 329.00 | 221.00 | | 329.00 |
HG Exceptional depreciation and provisions | 142.00 | | | 142.00 |
HH Total exceptional expenses (VIII) | 495.00 | 221.00 | | 495.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -214.00 | -221.00 | | -214.00 |
HL TOTAL REVENUE (I + III + V + VII) | 215 940.00 | 214 801.00 | | 215 940.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 213 571.00 | 211 268.00 | | 213 571.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 370.00 | 3 533.00 | | 2 370.00 |
| |
| 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 | 38 343.00 | | 12 914.00 | 38 343.00 |
I3 DECREASES Total Financial Fixed Assets | | | 764.00 | |
I4 DECREASES Grand Total | | 2 571.00 | 48 686.00 | |
IO DECREASES Total including other intangible assets | | | 14 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 571.00 | 33 922.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 000.00 | | | 14 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 579.00 | | 12 914.00 | 23 579.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 764.00 | | | 764.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 599.00 | 2 928.00 | | 15 599.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 599.00 | 2 928.00 | | 15 599.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1.00 | | 1.00 | 1.00 |
8B Suppliers and Related Accounts | 15 026.00 | 15 026.00 | | 15 026.00 |
8C Staff and Related Accounts | 6 015.00 | 6 015.00 | | 6 015.00 |
8D Social Security and Other Social Organizations | 6 082.00 | 6 082.00 | | 6 082.00 |
UT Other financial assets | 764.00 | | | 764.00 |
VB VAT | 4 959.00 | | | 4 959.00 |
VH Loans with a maturity of more than one year at origin | 1 116.00 | | 1 116.00 | 1 116.00 |
VI Group and Associates | 22 532.00 | 22 532.00 | | 22 532.00 |
VN Other taxes, similar payments | 4 062.00 | | | 4 062.00 |
VQ Other Taxes, Duties, and Similar Debts | 952.00 | 952.00 | | 952.00 |
VS Prepaid expenses | 471.00 | | | 471.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 256.00 | 9 492.00 | 764.00 | 10 256.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 725.00 | 50 608.00 | 1 118.00 | 51 725.00 |
