| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 30 000.00 | | 30 000.00 | 30 000.00 |
AR Technical installations, industrial equipment and tools | 16 698.00 | 8 189.00 | 8 509.00 | 16 698.00 |
AT Other tangible assets | 31 753.00 | 24 281.00 | 7 472.00 | 31 753.00 |
BH Other financial assets | 15 964.00 | | 15 964.00 | 15 964.00 |
BJ TOTAL (I) | 94 415.00 | 32 470.00 | 61 945.00 | 94 415.00 |
BT Goods | 39 793.00 | | 39 793.00 | 39 793.00 |
BZ Other receivables | 3 268.00 | | 3 268.00 | 3 268.00 |
CF Cash and cash equivalents | 755.00 | | 755.00 | 755.00 |
CJ TOTAL (II) | 43 817.00 | | 43 817.00 | 43 817.00 |
CO Grand total (0 to V) | 138 231.00 | 32 470.00 | 105 761.00 | 138 231.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 54 485.00 | 52 856.00 | | 54 485.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 822.00 | 1 629.00 | | 3 822.00 |
DL TOTAL (I) | 67 107.00 | 63 285.00 | | 67 107.00 |
DU Loans and Debts from Credit Institutions (3) | 7 805.00 | | | 7 805.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 994.00 | 6 521.00 | | 2 994.00 |
DX Trade payables and related accounts | 14 804.00 | 30 751.00 | | 14 804.00 |
DY Tax and social security liabilities | 13 051.00 | 17 343.00 | | 13 051.00 |
EC TOTAL (IV) | 38 654.00 | 54 615.00 | | 38 654.00 |
EE Grand total (I to V) | 105 761.00 | 117 900.00 | | 105 761.00 |
EG Accrued income and payables due within one year | 38 654.00 | 54 615.00 | | 38 654.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 556 890.00 | | 556 890.00 | 556 890.00 |
FJ Net sales | 556 890.00 | | 556 890.00 | 556 890.00 |
FQ Other income | | | 3 120.00 | |
FR Total operating income (I) | | | 560 010.00 | |
FS Purchases of goods (including customs duties) | | | 404 535.00 | |
FT Inventory change (goods) | | | 7 512.00 | |
FW Other purchases and external expenses | | | 58 076.00 | |
FX Taxes, duties, and similar payments | | | 2 541.00 | |
FY Salaries and Wages | | | 59 285.00 | |
FZ Social Security Contributions | | | 15 988.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 416.00 | |
GE Other Expenses | | | 2 126.00 | |
GF Total Operating Expenses (II) | | | 555 479.00 | |
GG - OPERATING RESULT (I - II) | | | 4 531.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | 20.00 | |
GR Interest and similar expenses | | | 405.00 | |
GU Total financial expenses (VI) | | | 405.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -385.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 146.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 77.00 | | |
HH Total exceptional expenses (VIII) | | 77.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -77.00 | | |
HK Income tax | 324.00 | | | 324.00 |
HL TOTAL REVENUE (I + III + V + VII) | 560 030.00 | 529 564.00 | | 560 030.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 556 208.00 | 527 935.00 | | 556 208.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 822.00 | 1 629.00 | | 3 822.00 |
| |
| 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 | 84 946.00 | | 9 469.00 | 84 946.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 964.00 | |
I4 DECREASES Grand Total | | | 94 415.00 | |
IO DECREASES Total including other intangible assets | | | 30 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 451.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 000.00 | | | 30 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 982.00 | | 9 469.00 | 38 982.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 964.00 | | | 15 964.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 054.00 | 5 416.00 | | 27 054.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 054.00 | 5 416.00 | | 27 054.00 |
