| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 850.00 | | 850.00 | 850.00 |
AR Technical installations, industrial equipment and tools | 150.00 | 150.00 | | 150.00 |
AT Other tangible assets | 11 000.00 | 8 500.00 | 2 500.00 | 11 000.00 |
BJ TOTAL (I) | 12 000.00 | 8 650.00 | 3 350.00 | 12 000.00 |
BT Goods | 11 750.00 | | 11 750.00 | 11 750.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 1 800.00 | | 1 800.00 | 1 800.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 13 675.00 | | 13 675.00 | 13 675.00 |
CH Prepaid expenses | 3 336.00 | | 3 336.00 | 3 336.00 |
CJ TOTAL (II) | 30 561.00 | | 30 561.00 | 30 561.00 |
CO Grand total (0 to V) | 42 561.00 | 8 650.00 | 33 911.00 | 42 561.00 |
| |
| 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) | 500.00 | 320.00 | | 500.00 |
DG Other reserves | 12 277.00 | 6 062.00 | | 12 277.00 |
DH Retained earnings | | -472.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 783.00 | 6 867.00 | | 2 783.00 |
DL TOTAL (I) | 20 560.00 | 17 777.00 | | 20 560.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 043.00 | 10 043.00 | | 1 043.00 |
DX Trade payables and related accounts | 6 455.00 | 644.00 | | 6 455.00 |
DY Tax and social security liabilities | 5 853.00 | 4 696.00 | | 5 853.00 |
EC TOTAL (IV) | 13 351.00 | 15 383.00 | | 13 351.00 |
EE Grand total (I to V) | 33 911.00 | 33 159.00 | | 33 911.00 |
EG Accrued income and payables due within one year | 13 351.00 | 15 383.00 | | 13 351.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 134 820.00 | | 134 820.00 | 134 820.00 |
FJ Net sales | 134 820.00 | | 134 820.00 | 134 820.00 |
FQ Other income | | | 94.00 | |
FR Total operating income (I) | | | 134 914.00 | |
FS Purchases of goods (including customs duties) | | | 109 701.00 | |
FT Inventory change (goods) | | | -3 500.00 | |
FW Other purchases and external expenses | | | 7 640.00 | |
FX Taxes, duties, and similar payments | | | 2 598.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 3 642.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 840.00 | |
GF Total Operating Expenses (II) | | | 132 920.00 | |
GG - OPERATING RESULT (I - II) | | | 1 994.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 994.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 9 000.00 | | | 9 000.00 |
HD Total exceptional income (VII) | 9 000.00 | | | 9 000.00 |
HF Exceptional expenses on capital transactions | 7 720.00 | | | 7 720.00 |
HH Total exceptional expenses (VIII) | 7 720.00 | | | 7 720.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 280.00 | | | 1 280.00 |
HK Income tax | 491.00 | 1 150.00 | | 491.00 |
HL TOTAL REVENUE (I + III + V + VII) | 143 914.00 | 133 428.00 | | 143 914.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 131.00 | 126 562.00 | | 141 131.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 783.00 | 6 867.00 | | 2 783.00 |
| |
| 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 | 19 000.00 | | 3 000.00 | 19 000.00 |
I4 DECREASES Grand Total | | 10 000.00 | 12 000.00 | |
IO DECREASES Total including other intangible assets | | | 850.00 | |
IY DECREASES Total Tangible Fixed Assets | | 10 000.00 | 11 150.00 | |
KD ACQUISITIONS Total including other intangible assets | 850.00 | | | 850.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 150.00 | | 3 000.00 | 18 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 090.00 | 840.00 | 2 280.00 | 10 090.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 090.00 | 840.00 | 2 280.00 | 10 090.00 |
| |
| 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 | 6 455.00 | 6 455.00 | | 6 455.00 |
8D Social Security and Other Social Organizations | 3 188.00 | 3 188.00 | | 3 188.00 |
8E Income Taxes | 491.00 | 491.00 | | 491.00 |
UX Other trade receivables | 1 800.00 | 1 800.00 | | 1 800.00 |
VI Group and Associates | 1 043.00 | 1 043.00 | | 1 043.00 |
VS Prepaid expenses | 3 336.00 | 3 336.00 | | 3 336.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 136.00 | 5 136.00 | | 5 136.00 |
VW VAT | 2 174.00 | 2 174.00 | | 2 174.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 351.00 | 13 351.00 | | 13 351.00 |
