| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 22 265.00 | 22 265.00 | | 22 265.00 |
AH Goodwill | 170 000.00 | | 170 000.00 | 170 000.00 |
AR Technical installations, industrial equipment and tools | 27 033.00 | 24 189.00 | 2 844.00 | 27 033.00 |
AT Other tangible assets | 3 014.00 | 412.00 | 2 602.00 | 3 014.00 |
BJ TOTAL (I) | 222 312.00 | 46 866.00 | 175 446.00 | 222 312.00 |
BT Goods | 1 547.00 | | 1 547.00 | 1 547.00 |
BZ Other receivables | 2 517.00 | | 2 517.00 | 2 517.00 |
CF Cash and cash equivalents | 30 097.00 | | 30 097.00 | 30 097.00 |
CH Prepaid expenses | 113.00 | | 113.00 | 113.00 |
CJ TOTAL (II) | 34 274.00 | | 34 274.00 | 34 274.00 |
CO Grand total (0 to V) | 256 585.00 | 46 866.00 | 209 720.00 | 256 585.00 |
| |
| 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 | 105 073.00 | 84 274.00 | | 105 073.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 250.00 | 20 799.00 | | 23 250.00 |
DL TOTAL (I) | 137 123.00 | 113 873.00 | | 137 123.00 |
DU Loans and Debts from Credit Institutions (3) | 20 826.00 | 39 549.00 | | 20 826.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 181.00 | 45 893.00 | | 38 181.00 |
DX Trade payables and related accounts | 5 533.00 | 3 075.00 | | 5 533.00 |
DY Tax and social security liabilities | 8 057.00 | 6 812.00 | | 8 057.00 |
EA Other liabilities | | 290.00 | | |
EC TOTAL (IV) | 72 596.00 | 95 619.00 | | 72 596.00 |
EE Grand total (I to V) | 209 720.00 | 209 493.00 | | 209 720.00 |
EI Including equity loans | 38 181.00 | | | 38 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 190 001.00 | | 190 001.00 | 190 001.00 |
FJ Net sales | 190 001.00 | | 190 001.00 | 190 001.00 |
FO Operating subsidies | | | 4 419.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 933.00 | |
FQ Other income | | | 43.00 | |
FR Total operating income (I) | | | 196 397.00 | |
FS Purchases of goods (including customs duties) | | | 62 966.00 | |
FT Inventory change (goods) | | | 600.00 | |
FU Purchases of raw materials and other supplies | | | 2 948.00 | |
FW Other purchases and external expenses | | | 40 037.00 | |
FX Taxes, duties, and similar payments | | | 1 065.00 | |
FY Salaries and Wages | | | 55 571.00 | |
FZ Social Security Contributions | | | 6 554.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 380.00 | |
GE Other Expenses | | | 34.00 | |
GF Total Operating Expenses (II) | | | 171 155.00 | |
GG - OPERATING RESULT (I - II) | | | 25 242.00 | |
GL Other interest and similar income | | | 45.00 | |
GP Total financial income (V) | | | 45.00 | |
GR Interest and similar expenses | | | 788.00 | |
GU Total financial expenses (VI) | | | 788.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -743.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 499.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 167.00 | | |
HD Total exceptional income (VII) | | 167.00 | | |
HF Exceptional expenses on capital transactions | 225.00 | 20.00 | | 225.00 |
HH Total exceptional expenses (VIII) | 225.00 | 20.00 | | 225.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -225.00 | 147.00 | | -225.00 |
HK Income tax | 1 024.00 | 2 057.00 | | 1 024.00 |
HL TOTAL REVENUE (I + III + V + VII) | 196 442.00 | 206 521.00 | | 196 442.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 173 192.00 | 185 722.00 | | 173 192.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 250.00 | 20 799.00 | | 23 250.00 |
| |
| 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 | 221 563.00 | | 1 389.00 | 221 563.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 22 265.00 | | | 22 265.00 |
I4 DECREASES Grand Total | | 640.00 | 222 312.00 | |
IN DECREASES Start-up, development, or research expenses | | | 22 265.00 | |
IO DECREASES Total including other intangible assets | | | 170 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 640.00 | 30 047.00 | |
KD ACQUISITIONS Total including other intangible assets | 170 000.00 | | | 170 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 298.00 | | 1 389.00 | 29 298.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 901.00 | 1 380.00 | 415.00 | 45 901.00 |
CY DEPRECIATION Start-up, development, or research expenses | 22 208.00 | 57.00 | | 22 208.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 693.00 | 1 323.00 | 415.00 | 23 693.00 |
| |
| 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 | 5 533.00 | 5 533.00 | | 5 533.00 |
8C Staff and Related Accounts | 5 282.00 | 5 282.00 | | 5 282.00 |
8D Social Security and Other Social Organizations | 1 636.00 | 1 636.00 | | 1 636.00 |
VB VAT | 231.00 | 231.00 | | 231.00 |
VG Loans with a maturity of up to one year at origin | 20 826.00 | 20 826.00 | | 20 826.00 |
VI Group and Associates | 38 181.00 | 38 181.00 | | 38 181.00 |
VJ Loans taken out during the year | 1 313.00 | | | 1 313.00 |
VK Loans repaid during the year | 20 036.00 | | | 20 036.00 |
VM Income taxes | 2 286.00 | 2 286.00 | | 2 286.00 |
VQ Other Taxes, Duties, and Similar Debts | 294.00 | 294.00 | | 294.00 |
VS Prepaid expenses | 113.00 | 113.00 | | 113.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 630.00 | 2 630.00 | | 2 630.00 |
VW VAT | 845.00 | 845.00 | | 845.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 596.00 | 72 596.00 | | 72 596.00 |
