| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 100 000.00 | | 100 000.00 | 100 000.00 |
AR Technical installations, industrial equipment and tools | 6 700.00 | 6 700.00 | | 6 700.00 |
AT Other tangible assets | 13 036.00 | 10 169.00 | 2 867.00 | 13 036.00 |
BH Other financial assets | 9 837.00 | | 9 837.00 | 9 837.00 |
BJ TOTAL (I) | 129 573.00 | 16 869.00 | 112 704.00 | 129 573.00 |
BT Goods | 92 764.00 | | 92 764.00 | 92 764.00 |
BV Advances and down payments on orders | 618.00 | | 618.00 | 618.00 |
BZ Other receivables | 3 750.00 | | 3 750.00 | 3 750.00 |
CF Cash and cash equivalents | 1 303.00 | | 1 303.00 | 1 303.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 98 434.00 | | 98 434.00 | 98 434.00 |
CO Grand total (0 to V) | 228 007.00 | 16 869.00 | 211 138.00 | 228 007.00 |
CP Shares due in less than one year | 9 837.00 | | | 9 837.00 |
| |
| 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) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 59 170.00 | 42 074.00 | | 59 170.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 637.00 | 17 096.00 | | -2 637.00 |
DL TOTAL (I) | 62 533.00 | 65 170.00 | | 62 533.00 |
DU Loans and Debts from Credit Institutions (3) | 22 243.00 | 11 701.00 | | 22 243.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 089.00 | 62 089.00 | | 58 089.00 |
DX Trade payables and related accounts | 30 088.00 | 44 987.00 | | 30 088.00 |
DY Tax and social security liabilities | 38 185.00 | 29 911.00 | | 38 185.00 |
EC TOTAL (IV) | 148 605.00 | 148 689.00 | | 148 605.00 |
EE Grand total (I to V) | 211 138.00 | 213 859.00 | | 211 138.00 |
EG Accrued income and payables due within one year | 148 605.00 | 148 689.00 | | 148 605.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 22 243.00 | 11 701.00 | | 22 243.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 245 515.00 | | 245 515.00 | 245 515.00 |
FJ Net sales | 245 515.00 | | 245 515.00 | 245 515.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 245 521.00 | |
FS Purchases of goods (including customs duties) | | | 129 163.00 | |
FT Inventory change (goods) | | | 3 693.00 | |
FU Purchases of raw materials and other supplies | | | 166.00 | |
FW Other purchases and external expenses | | | 47 421.00 | |
FX Taxes, duties, and similar payments | | | 2 838.00 | |
FY Salaries and Wages | | | 48 250.00 | |
FZ Social Security Contributions | | | 12 844.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 138.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 245 522.00 | |
GG - OPERATING RESULT (I - II) | | | -1.00 | |
GR Interest and similar expenses | | | 2 436.00 | |
GU Total financial expenses (VI) | | | 2 436.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 436.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 438.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 330.00 | | |
HD Total exceptional income (VII) | | 330.00 | | |
HE Exceptional expenses on management operations | 199.00 | | | 199.00 |
HH Total exceptional expenses (VIII) | 199.00 | | | 199.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -199.00 | 330.00 | | -199.00 |
HK Income tax | | 1 892.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 245 521.00 | 250 096.00 | | 245 521.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 248 157.00 | 233 000.00 | | 248 157.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 637.00 | 17 096.00 | | -2 637.00 |
| |
| 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 | 129 573.00 | | | 129 573.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 837.00 | |
I4 DECREASES Grand Total | | | 129 573.00 | |
IO DECREASES Total including other intangible assets | | | 100 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 736.00 | |
KD ACQUISITIONS Total including other intangible assets | 100 000.00 | | | 100 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 736.00 | | | 19 736.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 837.00 | | | 9 837.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 731.00 | 1 138.00 | | 15 731.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 731.00 | 1 138.00 | | 15 731.00 |
| |
| 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 | 30 088.00 | 30 088.00 | | 30 088.00 |
8C Staff and Related Accounts | 15 240.00 | 15 240.00 | | 15 240.00 |
8D Social Security and Other Social Organizations | 4 042.00 | 4 042.00 | | 4 042.00 |
UT Other financial assets | 9 837.00 | 9 837.00 | | 9 837.00 |
UY Staff and related accounts | 200.00 | 200.00 | | 200.00 |
VB VAT | 704.00 | 704.00 | | 704.00 |
VG Loans with a maturity of up to one year at origin | 22 243.00 | 22 243.00 | | 22 243.00 |
VI Group and Associates | 58 089.00 | 58 089.00 | | 58 089.00 |
VM Income taxes | 2 846.00 | 2 846.00 | | 2 846.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 124.00 | 2 124.00 | | 2 124.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 587.00 | 13 587.00 | | 13 587.00 |
VW VAT | 16 779.00 | 16 779.00 | | 16 779.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 148 605.00 | 148 605.00 | | 148 605.00 |
