| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 3 811.00 | | 3 811.00 | 3 811.00 |
AR Technical installations, industrial equipment and tools | 1 615.00 | 1 615.00 | | 1 615.00 |
AT Other tangible assets | 4 782.00 | 4 782.00 | | 4 782.00 |
BJ TOTAL (I) | 10 209.00 | 6 397.00 | 3 811.00 | 10 209.00 |
BT Goods | 7 736.00 | | 7 736.00 | 7 736.00 |
BZ Other receivables | 1 739.00 | | 1 739.00 | 1 739.00 |
CF Cash and cash equivalents | 33 752.00 | | 33 752.00 | 33 752.00 |
CH Prepaid expenses | 132.00 | | 132.00 | 132.00 |
CJ TOTAL (II) | 43 359.00 | | 43 359.00 | 43 359.00 |
CO Grand total (0 to V) | 53 568.00 | 6 397.00 | 47 171.00 | 53 568.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 36 897.00 | 26 322.00 | | 36 897.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 048.00 | 10 575.00 | | 1 048.00 |
DL TOTAL (I) | 46 329.00 | 45 282.00 | | 46 329.00 |
DV Miscellaneous Loans and Financial Debts (4) | 398.00 | 398.00 | | 398.00 |
DX Trade payables and related accounts | 258.00 | 271.00 | | 258.00 |
DY Tax and social security liabilities | 185.00 | 1 866.00 | | 185.00 |
EC TOTAL (IV) | 841.00 | 2 535.00 | | 841.00 |
EE Grand total (I to V) | 47 171.00 | 47 817.00 | | 47 171.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 61 663.00 | |
FJ Net sales | | | 61 663.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 61 667.00 | |
FS Purchases of goods (including customs duties) | | | 43 340.00 | |
FT Inventory change (goods) | | | 2 560.00 | |
FU Purchases of raw materials and other supplies | | | 414.00 | |
FW Other purchases and external expenses | | | 13 109.00 | |
FX Taxes, duties, and similar payments | | | 1 012.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 60 434.00 | |
GG - OPERATING RESULT (I - II) | | | 1 233.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 233.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 185.00 | 1 866.00 | | 185.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 667.00 | 76 074.00 | | 61 667.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 619.00 | 65 499.00 | | 60 619.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 048.00 | 10 575.00 | | 1 048.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 397.00 | | | 6 397.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 397.00 | | | 6 397.00 |
| |
| 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 | 258.00 | 258.00 | | 258.00 |
8K Other liabilities (including liabilities related to repo transactions) | 398.00 | | 398.00 | 398.00 |
VQ Other Taxes, Duties, and Similar Debts | 185.00 | 185.00 | | 185.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 872.00 | 1 872.00 | | 1 872.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 841.00 | 443.00 | 398.00 | 841.00 |
