| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 80 893.00 | | 80 893.00 | 80 893.00 |
AP Buildings | 35 983.00 | 35 983.00 | | 35 983.00 |
AT Other tangible assets | 10 723.00 | 9 491.00 | 1 232.00 | 10 723.00 |
BH Other financial assets | 10 713.00 | | 10 713.00 | 10 713.00 |
BJ TOTAL (I) | 138 312.00 | 45 474.00 | 92 838.00 | 138 312.00 |
BT Goods | 86 277.00 | | 86 277.00 | 86 277.00 |
BZ Other receivables | 4 100.00 | | 4 100.00 | 4 100.00 |
CD Marketable securities | 80.00 | | 80.00 | 80.00 |
CF Cash and cash equivalents | 31 236.00 | | 31 236.00 | 31 236.00 |
CH Prepaid expenses | 885.00 | | 885.00 | 885.00 |
CJ TOTAL (II) | 122 577.00 | | 122 577.00 | 122 577.00 |
CO Grand total (0 to V) | 260 889.00 | 45 474.00 | 215 416.00 | 260 889.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 85 838.00 | | | 85 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 867.00 | | | 6 867.00 |
DL TOTAL (I) | 101 090.00 | | | 101 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 965.00 | | | 24 965.00 |
DX Trade payables and related accounts | 56 460.00 | | | 56 460.00 |
DY Tax and social security liabilities | 32 900.00 | | | 32 900.00 |
EC TOTAL (IV) | 114 326.00 | | | 114 326.00 |
EE Grand total (I to V) | 215 416.00 | | | 215 416.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 336 972.00 | | 336 972.00 | 336 972.00 |
FJ Net sales | 336 972.00 | | 336 972.00 | 336 972.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 336 976.00 | |
FS Purchases of goods (including customs duties) | | | 183 982.00 | |
FT Inventory change (goods) | | | 10 930.00 | |
FU Purchases of raw materials and other supplies | | | 905.00 | |
FW Other purchases and external expenses | | | 68 529.00 | |
FX Taxes, duties, and similar payments | | | 1 700.00 | |
FY Salaries and Wages | | | 47 666.00 | |
FZ Social Security Contributions | | | 14 994.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 250.00 | |
GE Other Expenses | | | 403.00 | |
GF Total Operating Expenses (II) | | | 329 360.00 | |
GG - OPERATING RESULT (I - II) | | | 7 615.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 616.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 749.00 | | | 749.00 |
HL TOTAL REVENUE (I + III + V + VII) | 336 976.00 | | | 336 976.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 330 109.00 | | | 330 109.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 867.00 | | | 6 867.00 |
HP References: Equipment leasing | 1 594.00 | | | 1 594.00 |
| |
| 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 | 138 259.00 | 53.00 | | 138 259.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 713.00 | |
I4 DECREASES Grand Total | | | 138 312.00 | |
IO DECREASES Total including other intangible assets | | | 80 893.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 46 706.00 | |
KD ACQUISITIONS Total including other intangible assets | 80 893.00 | | | 80 893.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 46 706.00 | | | 46 706.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 660.00 | 53.00 | | 10 660.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 224.00 | 250.00 | | 45 224.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 224.00 | 250.00 | | 45 224.00 |
| |
| 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 | 56 460.00 | 56 460.00 | | 56 460.00 |
8C Staff and Related Accounts | 9 289.00 | 9 289.00 | | 9 289.00 |
8D Social Security and Other Social Organizations | 10 611.00 | 10 611.00 | | 10 611.00 |
UT Other financial assets | 10 713.00 | | | 10 713.00 |
VB VAT | 383.00 | | | 383.00 |
VI Group and Associates | 24 965.00 | 24 965.00 | | 24 965.00 |
VM Income taxes | 2 150.00 | | | 2 150.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 239.00 | 2 239.00 | | 2 239.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 566.00 | | | 1 566.00 |
VS Prepaid expenses | 885.00 | | | 885.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 698.00 | 4 985.00 | 10 713.00 | 15 698.00 |
VW VAT | 10 762.00 | 10 762.00 | | 10 762.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 326.00 | 114 326.00 | | 114 326.00 |
