| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 50 000.00 | | 50 000.00 | 50 000.00 |
AR Technical installations, industrial equipment and tools | 70 000.00 | 70 000.00 | | 70 000.00 |
BJ TOTAL (I) | 120 000.00 | 70 000.00 | 50 000.00 | 120 000.00 |
BX Customers and related accounts | 89 084.00 | | 89 084.00 | 89 084.00 |
BZ Other receivables | 30 269.00 | | 30 269.00 | 30 269.00 |
CF Cash and cash equivalents | 5 821.00 | | 5 821.00 | 5 821.00 |
CJ TOTAL (II) | 125 173.00 | | 125 173.00 | 125 173.00 |
CO Grand total (0 to V) | 245 173.00 | 70 000.00 | 175 173.00 | 245 173.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 22 333.00 | 14 739.00 | | 22 333.00 |
DH Retained earnings | | -6 355.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 640.00 | 13 949.00 | | 2 640.00 |
DL TOTAL (I) | 30 473.00 | 27 833.00 | | 30 473.00 |
DU Loans and Debts from Credit Institutions (3) | | 11 254.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 39 568.00 | 17 122.00 | | 39 568.00 |
DX Trade payables and related accounts | 54 036.00 | 53 954.00 | | 54 036.00 |
DY Tax and social security liabilities | 51 096.00 | 50 390.00 | | 51 096.00 |
EC TOTAL (IV) | 144 700.00 | 132 721.00 | | 144 700.00 |
EE Grand total (I to V) | 175 173.00 | 160 554.00 | | 175 173.00 |
EG Accrued income and payables due within one year | 144 700.00 | 132 721.00 | | 144 700.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 191 667.00 | | 191 667.00 | 191 667.00 |
FJ Net sales | 191 667.00 | | 191 667.00 | 191 667.00 |
FO Operating subsidies | | | 706.00 | |
FQ Other income | | | 2 809.00 | |
FR Total operating income (I) | | | 195 181.00 | |
FW Other purchases and external expenses | | | 13 828.00 | |
FX Taxes, duties, and similar payments | | | 3 517.00 | |
FY Salaries and Wages | | | 114 844.00 | |
FZ Social Security Contributions | | | 59 307.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 932.00 | |
GF Total Operating Expenses (II) | | | 192 428.00 | |
GG - OPERATING RESULT (I - II) | | | 2 753.00 | |
GR Interest and similar expenses | | | 113.00 | |
GU Total financial expenses (VI) | | | 113.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -113.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 640.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | 320.00 | | |
HE Exceptional expenses on management operations | | 195.00 | | |
HH Total exceptional expenses (VIII) | | 195.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -195.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 195 181.00 | 182 066.00 | | 195 181.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 192 541.00 | 168 117.00 | | 192 541.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 640.00 | 13 949.00 | | 2 640.00 |
| |
| 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 | 120 000.00 | | | 120 000.00 |
I4 DECREASES Grand Total | | | 120 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 70 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 70 000.00 | | | 70 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 70 000.00 | | | 70 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 70 000.00 | | | 70 000.00 |
| |
| 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 | 54 036.00 | 54 036.00 | | 54 036.00 |
8C Staff and Related Accounts | 7 457.00 | 7 457.00 | | 7 457.00 |
8D Social Security and Other Social Organizations | 18 064.00 | 18 064.00 | | 18 064.00 |
UX Other trade receivables | 89 084.00 | | | 89 084.00 |
UY Staff and related accounts | 700.00 | | | 700.00 |
VB VAT | 10 215.00 | | | 10 215.00 |
VI Group and Associates | 39 568.00 | 39 568.00 | | 39 568.00 |
VM Income taxes | 19 354.00 | | | 19 354.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 353.00 | 119 353.00 | | 119 353.00 |
VW VAT | 25 576.00 | 25 576.00 | | 25 576.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 144 701.00 | 144 701.00 | | 144 701.00 |
