| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 56 498.00 | | 56 498.00 | 56 498.00 |
AR Technical installations, industrial equipment and tools | 4 107.00 | 4 107.00 | | 4 107.00 |
AT Other tangible assets | 16 576.00 | 13 666.00 | 2 911.00 | 16 576.00 |
BJ TOTAL (I) | 77 181.00 | 17 772.00 | 59 409.00 | 77 181.00 |
BL Raw materials, supplies | 5 532.00 | | 5 532.00 | 5 532.00 |
BX Customers and related accounts | 29 105.00 | | 29 105.00 | 29 105.00 |
BZ Other receivables | 85.00 | | 85.00 | 85.00 |
CF Cash and cash equivalents | 26 548.00 | | 26 548.00 | 26 548.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 61 270.00 | | 61 270.00 | 61 270.00 |
CO Grand total (0 to V) | 138 452.00 | 17 772.00 | 120 679.00 | 138 452.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 37 339.00 | 41 362.00 | | 37 339.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 559.00 | -4 023.00 | | 25 559.00 |
DL TOTAL (I) | 73 899.00 | 48 339.00 | | 73 899.00 |
DU Loans and Debts from Credit Institutions (3) | 23 988.00 | 40 658.00 | | 23 988.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6.00 | 6.00 | | 6.00 |
DX Trade payables and related accounts | 7 629.00 | 10 073.00 | | 7 629.00 |
DY Tax and social security liabilities | 15 158.00 | 16 339.00 | | 15 158.00 |
EC TOTAL (IV) | 46 781.00 | 67 077.00 | | 46 781.00 |
EE Grand total (I to V) | 120 679.00 | 115 416.00 | | 120 679.00 |
EG Accrued income and payables due within one year | 36 365.00 | 43 120.00 | | 36 365.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 172 358.00 | | 172 358.00 | 172 358.00 |
FJ Net sales | 172 358.00 | | 172 358.00 | 172 358.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 172 364.00 | |
FU Purchases of raw materials and other supplies | | | 53 692.00 | |
FV Inventory change (raw materials and supplies) | | | 418.00 | |
FW Other purchases and external expenses | | | 19 221.00 | |
FX Taxes, duties, and similar payments | | | 1 538.00 | |
FY Salaries and Wages | | | 50 623.00 | |
FZ Social Security Contributions | | | 14 260.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 969.00 | |
GE Other Expenses | | | 56.00 | |
GF Total Operating Expenses (II) | | | 142 777.00 | |
GG - OPERATING RESULT (I - II) | | | 29 587.00 | |
GR Interest and similar expenses | | | 925.00 | |
GU Total financial expenses (VI) | | | 925.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -925.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 661.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 966.00 | | |
HE Exceptional expenses on management operations | | 467.00 | | |
HH Total exceptional expenses (VIII) | | 467.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -467.00 | | |
HK Income tax | 3 102.00 | | | 3 102.00 |
HL TOTAL REVENUE (I + III + V + VII) | 172 364.00 | 150 276.00 | | 172 364.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 804.00 | 154 299.00 | | 146 804.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 559.00 | -4 023.00 | | 25 559.00 |
HP References: Equipment leasing | 4 695.00 | 4 867.00 | | 4 695.00 |
| |
| 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 | 76 996.00 | | 185.00 | 76 996.00 |
I4 DECREASES Grand Total | | | 77 181.00 | |
IO DECREASES Total including other intangible assets | | | 56 498.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 683.00 | |
KD ACQUISITIONS Total including other intangible assets | 56 498.00 | | | 56 498.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 498.00 | | 185.00 | 20 498.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 803.00 | 2 969.00 | | 14 803.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 803.00 | 2 969.00 | | 14 803.00 |
| |
| 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 | 7 629.00 | 7 629.00 | | 7 629.00 |
8C Staff and Related Accounts | 2 953.00 | 2 953.00 | | 2 953.00 |
8D Social Security and Other Social Organizations | 5 435.00 | 5 435.00 | | 5 435.00 |
8E Income Taxes | 1 496.00 | 1 496.00 | | 1 496.00 |
UX Other trade receivables | 29 105.00 | 29 105.00 | | 29 105.00 |
VB VAT | 85.00 | 85.00 | | 85.00 |
VH Loans with a maturity of more than one year at origin | 23 988.00 | 13 572.00 | 10 416.00 | 23 988.00 |
VI Group and Associates | 6.00 | 6.00 | | 6.00 |
VK Loans repaid during the year | 16 649.00 | | | 16 649.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 191.00 | 29 191.00 | | 29 191.00 |
VW VAT | 5 274.00 | 5 274.00 | | 5 274.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 781.00 | 36 365.00 | 10 416.00 | 46 781.00 |
