| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 19 056.00 | | 19 056.00 | 19 056.00 |
AR Technical installations, industrial equipment and tools | 2 541.00 | 1 860.00 | 681.00 | 2 541.00 |
AT Other tangible assets | 3 190.00 | 3 190.00 | | 3 190.00 |
BJ TOTAL (I) | 24 786.00 | 5 049.00 | 19 737.00 | 24 786.00 |
BT Goods | 51 910.00 | 12 977.00 | 38 932.00 | 51 910.00 |
BZ Other receivables | 1 296.00 | | 1 296.00 | 1 296.00 |
CF Cash and cash equivalents | 4 319.00 | | 4 319.00 | 4 319.00 |
CH Prepaid expenses | 1 049.00 | | 1 049.00 | 1 049.00 |
CJ TOTAL (II) | 58 573.00 | 12 977.00 | 45 596.00 | 58 573.00 |
CO Grand total (0 to V) | 83 360.00 | 18 027.00 | 65 333.00 | 83 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 36 824.00 | 40 134.00 | | 36 824.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 544.00 | 10 690.00 | | 12 544.00 |
DL TOTAL (I) | 57 753.00 | 59 209.00 | | 57 753.00 |
DV Miscellaneous Loans and Financial Debts (4) | 944.00 | 1 718.00 | | 944.00 |
DX Trade payables and related accounts | 3 114.00 | 723.00 | | 3 114.00 |
DY Tax and social security liabilities | 3 521.00 | 3 215.00 | | 3 521.00 |
EC TOTAL (IV) | 7 580.00 | 5 657.00 | | 7 580.00 |
EE Grand total (I to V) | 65 333.00 | 64 866.00 | | 65 333.00 |
EG Accrued income and payables due within one year | 7 580.00 | 5 657.00 | | 7 580.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 80 650.00 | | 80 650.00 | 80 650.00 |
FJ Net sales | 80 650.00 | | 80 650.00 | 80 650.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 382.00 | |
FR Total operating income (I) | | | 81 032.00 | |
FS Purchases of goods (including customs duties) | | | 41 219.00 | |
FT Inventory change (goods) | | | 1 528.00 | |
FW Other purchases and external expenses | | | 21 837.00 | |
FX Taxes, duties, and similar payments | | | 1 061.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 188.00 | |
GB Operating Expenses - Provisions | | | | |
GF Total Operating Expenses (II) | | | 65 834.00 | |
GG - OPERATING RESULT (I - II) | | | 15 199.00 | |
GR Interest and similar expenses | | | 440.00 | |
GU Total financial expenses (VI) | | | 440.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -440.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 758.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 214.00 | 1 886.00 | | 2 214.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 032.00 | 79 894.00 | | 81 032.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 488.00 | 69 204.00 | | 68 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 544.00 | 10 690.00 | | 12 544.00 |
| |
| 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 | 24 786.00 | | | 24 786.00 |
I4 DECREASES Grand Total | | | 24 786.00 | |
IO DECREASES Total including other intangible assets | | | 19 056.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 730.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 056.00 | | | 19 056.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 730.00 | | | 5 730.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 861.00 | 188.00 | | 4 861.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 861.00 | 188.00 | | 4 861.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 13 359.00 | | 382.00 | 13 359.00 |
7B Total provisions for depreciation | 13 359.00 | | 382.00 | 13 359.00 |
7C Grand total | 13 359.00 | | 382.00 | 13 359.00 |
UE of which provisions and reversals: - Operating | | | 382.00 | |
| |
| 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 | 3 114.00 | 3 114.00 | | 3 114.00 |
8E Income Taxes | 2 214.00 | 2 214.00 | | 2 214.00 |
VB VAT | 1 257.00 | 1 257.00 | | 1 257.00 |
VI Group and Associates | 944.00 | 944.00 | | 944.00 |
VQ Other Taxes, Duties, and Similar Debts | 376.00 | 376.00 | | 376.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 39.00 | 39.00 | | 39.00 |
VS Prepaid expenses | 1 049.00 | 1 049.00 | | 1 049.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 345.00 | 2 345.00 | | 2 345.00 |
VW VAT | 932.00 | 932.00 | | 932.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 580.00 | 7 580.00 | | 7 580.00 |
