| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 14 500.00 | | 14 500.00 | 14 500.00 |
AR Technical installations, industrial equipment and tools | 9 050.00 | 4 273.00 | 4 777.00 | 9 050.00 |
AT Other tangible assets | 6 027.00 | 4 799.00 | 1 228.00 | 6 027.00 |
BH Other financial assets | 39.00 | | 39.00 | 39.00 |
BJ TOTAL (I) | 29 617.00 | 9 072.00 | 20 545.00 | 29 617.00 |
BT Goods | 7 276.00 | | 7 276.00 | 7 276.00 |
BZ Other receivables | 536.00 | | 536.00 | 536.00 |
CF Cash and cash equivalents | 72 744.00 | | 72 744.00 | 72 744.00 |
CJ TOTAL (II) | 80 556.00 | | 80 556.00 | 80 556.00 |
CO Grand total (0 to V) | 110 173.00 | 9 072.00 | 101 101.00 | 110 173.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 630.00 | 7 630.00 | | 7 630.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DG Other reserves | 32 487.00 | 24 328.00 | | 32 487.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 030.00 | 8 159.00 | | 12 030.00 |
DL TOTAL (I) | 52 910.00 | 40 880.00 | | 52 910.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 108.00 | 18 009.00 | | 12 108.00 |
DX Trade payables and related accounts | 9 372.00 | 18 677.00 | | 9 372.00 |
DY Tax and social security liabilities | 17 923.00 | 11 201.00 | | 17 923.00 |
EA Other liabilities | 8 787.00 | 8 787.00 | | 8 787.00 |
EC TOTAL (IV) | 48 191.00 | 56 674.00 | | 48 191.00 |
EE Grand total (I to V) | 101 101.00 | 97 554.00 | | 101 101.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 207 617.00 | |
FJ Net sales | | | 207 617.00 | |
FQ Other income | | | 75.00 | |
FR Total operating income (I) | | | 207 692.00 | |
FS Purchases of goods (including customs duties) | | | 125 341.00 | |
FT Inventory change (goods) | | | 3 460.00 | |
FU Purchases of raw materials and other supplies | | | 18 104.00 | |
FW Other purchases and external expenses | | | 18 104.00 | |
FX Taxes, duties, and similar payments | | | 3 195.00 | |
FY Salaries and Wages | | | 32 249.00 | |
FZ Social Security Contributions | | | 11 093.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 414.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 193 869.00 | |
GG - OPERATING RESULT (I - II) | | | 13 823.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 823.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 793.00 | 1 176.00 | | 1 793.00 |
HL TOTAL REVENUE (I + III + V + VII) | 207 692.00 | 199 097.00 | | 207 692.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 195 662.00 | 190 938.00 | | 195 662.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 030.00 | 8 159.00 | | 12 030.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 658.00 | 414.00 | | 8 658.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 658.00 | 414.00 | | 8 658.00 |
| |
| 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 | 9 600.00 | 2 160.00 | 7 440.00 | 9 600.00 |
8B Suppliers and Related Accounts | 9 372.00 | 9 372.00 | | 9 372.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 295.00 | 11 295.00 | | 11 295.00 |
VQ Other Taxes, Duties, and Similar Debts | 17 923.00 | 17 923.00 | | 17 923.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 575.00 | 536.00 | 39.00 | 575.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 191.00 | 40 751.00 | 7 440.00 | 48 191.00 |
