| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 850.00 | | 850.00 | 850.00 |
AR Technical installations, industrial equipment and tools | 150.00 | 150.00 | | 150.00 |
AT Other tangible assets | 18 000.00 | 9 940.00 | 8 060.00 | 18 000.00 |
BJ TOTAL (I) | 19 000.00 | 10 090.00 | 8 910.00 | 19 000.00 |
BT Goods | 8 250.00 | | 8 250.00 | 8 250.00 |
BV Advances and down payments on orders | 34.00 | | 34.00 | 34.00 |
BZ Other receivables | 1 842.00 | | 1 842.00 | 1 842.00 |
CF Cash and cash equivalents | 10 577.00 | | 10 577.00 | 10 577.00 |
CH Prepaid expenses | 3 546.00 | | 3 546.00 | 3 546.00 |
CJ TOTAL (II) | 24 249.00 | | 24 249.00 | 24 249.00 |
CO Grand total (0 to V) | 43 249.00 | 10 090.00 | 33 159.00 | 43 249.00 |
| |
| 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) | 320.00 | 320.00 | | 320.00 |
DG Other reserves | 6 062.00 | 6 062.00 | | 6 062.00 |
DH Retained earnings | -472.00 | -3 759.00 | | -472.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 867.00 | 3 287.00 | | 6 867.00 |
DL TOTAL (I) | 17 777.00 | 10 910.00 | | 17 777.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 043.00 | 693.00 | | 10 043.00 |
DX Trade payables and related accounts | 644.00 | 4 999.00 | | 644.00 |
DY Tax and social security liabilities | 4 696.00 | 2 995.00 | | 4 696.00 |
EC TOTAL (IV) | 15 383.00 | 8 686.00 | | 15 383.00 |
EE Grand total (I to V) | 33 159.00 | 19 596.00 | | 33 159.00 |
EI Including equity loans | 10 043.00 | | | 10 043.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 133 428.00 | | 133 428.00 | 133 428.00 |
FJ Net sales | 133 428.00 | | 133 428.00 | 133 428.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 133 428.00 | |
FS Purchases of goods (including customs duties) | | | 102 215.00 | |
FT Inventory change (goods) | | | -1 400.00 | |
FW Other purchases and external expenses | | | 6 495.00 | |
FX Taxes, duties, and similar payments | | | 2 166.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 1 996.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 940.00 | |
GF Total Operating Expenses (II) | | | 125 412.00 | |
GG - OPERATING RESULT (I - II) | | | 8 017.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 017.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 122.00 | | |
HF Exceptional expenses on capital transactions | | 1 342.00 | | |
HH Total exceptional expenses (VIII) | | 1 464.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 464.00 | | |
HK Income tax | 1 150.00 | | | 1 150.00 |
HL TOTAL REVENUE (I + III + V + VII) | 133 428.00 | 127 417.00 | | 133 428.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 126 562.00 | 124 130.00 | | 126 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 867.00 | 3 287.00 | | 6 867.00 |
| |
| 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 | 9 000.00 | | 10 000.00 | 9 000.00 |
I4 DECREASES Grand Total | | | 19 000.00 | |
IO DECREASES Total including other intangible assets | | | 850.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 150.00 | |
KD ACQUISITIONS Total including other intangible assets | 850.00 | | | 850.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 150.00 | | 10 000.00 | 8 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 150.00 | 1 940.00 | | 8 150.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 150.00 | 1 940.00 | | 8 150.00 |
| |
| 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 | 644.00 | 644.00 | | 644.00 |
8D Social Security and Other Social Organizations | 3 546.00 | 3 546.00 | | 3 546.00 |
8E Income Taxes | 1 150.00 | 1 150.00 | | 1 150.00 |
VB VAT | 1 842.00 | | | 1 842.00 |
VI Group and Associates | 10 043.00 | 10 043.00 | | 10 043.00 |
VS Prepaid expenses | 3 546.00 | | | 3 546.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 388.00 | 5 388.00 | | 5 388.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 383.00 | 15 383.00 | | 15 383.00 |
