| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 150 180.00 | | 150 180.00 | 150 180.00 |
BT Goods | 154.00 | | 154.00 | 154.00 |
BX Customers and related accounts | 12 264.00 | | 12 264.00 | 12 264.00 |
BZ Other receivables | 252.00 | | 252.00 | 252.00 |
CF Cash and cash equivalents | 619.00 | | 619.00 | 619.00 |
CJ TOTAL (II) | 13 288.00 | | 13 288.00 | 13 288.00 |
CO Grand total (0 to V) | 163 468.00 | | 163 468.00 | 163 468.00 |
CU Other investments | 150 180.00 | | 150 180.00 | 150 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 126 180.00 | 126 180.00 | | 126 180.00 |
DD Legal reserve (1) | 83.00 | | | 83.00 |
DG Other reserves | 1 582.00 | | | 1 582.00 |
DH Retained earnings | | -2 208.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 627.00 | 3 874.00 | | 12 627.00 |
DL TOTAL (I) | 140 472.00 | 127 845.00 | | 140 472.00 |
DU Loans and Debts from Credit Institutions (3) | 11 652.00 | 18 684.00 | | 11 652.00 |
DV Miscellaneous Loans and Financial Debts (4) | 837.00 | 675.00 | | 837.00 |
DX Trade payables and related accounts | 4 696.00 | 10 837.00 | | 4 696.00 |
DY Tax and social security liabilities | 5 812.00 | 3 964.00 | | 5 812.00 |
EA Other liabilities | | 889.00 | | |
EC TOTAL (IV) | 22 996.00 | 35 050.00 | | 22 996.00 |
EE Grand total (I to V) | 163 468.00 | 162 896.00 | | 163 468.00 |
EG Accrued income and payables due within one year | 16 450.00 | 23 413.00 | | 16 450.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 2 061.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 25 835.00 | | 25 835.00 | 25 835.00 |
FG Production sold - services | 126 365.00 | | 126 365.00 | 126 365.00 |
FJ Net sales | 152 201.00 | | 152 201.00 | 152 201.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 152 203.00 | |
FS Purchases of goods (including customs duties) | | | 18 090.00 | |
FT Inventory change (goods) | | | 3 818.00 | |
FW Other purchases and external expenses | | | 8 008.00 | |
FX Taxes, duties, and similar payments | | | 5 207.00 | |
FY Salaries and Wages | | | 73 855.00 | |
FZ Social Security Contributions | | | 27 953.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 136 932.00 | |
GG - OPERATING RESULT (I - II) | | | 15 271.00 | |
GR Interest and similar expenses | | | 416.00 | |
GU Total financial expenses (VI) | | | 416.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -416.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 855.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 27 953.00 | 26 622.00 | | 27 953.00 |
HK Income tax | 2 228.00 | 294.00 | | 2 228.00 |
HL TOTAL REVENUE (I + III + V + VII) | 152 203.00 | 132 646.00 | | 152 203.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 139 576.00 | 128 772.00 | | 139 576.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 627.00 | 3 874.00 | | 12 627.00 |
| |
| 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 | 150 180.00 | | | 150 180.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150 180.00 | |
I4 DECREASES Grand Total | | | 150 180.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150 180.00 | | | 150 180.00 |
| |
| 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 | 4 696.00 | 4 696.00 | | 4 696.00 |
8E Income Taxes | 2 228.00 | 2 228.00 | | 2 228.00 |
UX Other trade receivables | 12 264.00 | | | 12 264.00 |
VB VAT | 252.00 | | | 252.00 |
VH Loans with a maturity of more than one year at origin | 11 652.00 | 5 106.00 | 6 546.00 | 11 652.00 |
VI Group and Associates | 837.00 | 837.00 | | 837.00 |
VK Loans repaid during the year | 4 966.00 | | | 4 966.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 516.00 | 12 516.00 | | 12 516.00 |
VW VAT | 3 584.00 | 3 584.00 | | 3 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 996.00 | 16 450.00 | 6 546.00 | 22 996.00 |
