| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 37 000.00 | | 37 000.00 | 37 000.00 |
AP Buildings | 4 071.00 | 708.00 | 3 363.00 | 4 071.00 |
AR Technical installations, industrial equipment and tools | 3 000.00 | 3 000.00 | | 3 000.00 |
AT Other tangible assets | 15 463.00 | 1 983.00 | 13 480.00 | 15 463.00 |
BH Other financial assets | 5 000.00 | | 5 000.00 | 5 000.00 |
BJ TOTAL (I) | 64 534.00 | 5 691.00 | 58 842.00 | 64 534.00 |
BZ Other receivables | 5 296.00 | | 5 296.00 | 5 296.00 |
CF Cash and cash equivalents | 4 284.00 | | 4 284.00 | 4 284.00 |
CH Prepaid expenses | 11.00 | | 11.00 | 11.00 |
CJ TOTAL (II) | 9 590.00 | | 9 590.00 | 9 590.00 |
CO Grand total (0 to V) | 74 124.00 | 5 691.00 | 68 433.00 | 74 124.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 7 930.00 | | | 7 930.00 |
DH Retained earnings | | -1 810.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 181.00 | 9 740.00 | | 6 181.00 |
DL TOTAL (I) | 15 211.00 | 9 030.00 | | 15 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 472.00 | 34 442.00 | | 35 472.00 |
DX Trade payables and related accounts | 4 109.00 | 7 728.00 | | 4 109.00 |
DY Tax and social security liabilities | 13 641.00 | 18 731.00 | | 13 641.00 |
EC TOTAL (IV) | 53 222.00 | 60 901.00 | | 53 222.00 |
EE Grand total (I to V) | 68 433.00 | 69 931.00 | | 68 433.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 115 049.00 | | 115 049.00 | 115 049.00 |
FJ Net sales | 115 049.00 | | 115 049.00 | 115 049.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 191.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 115 241.00 | |
FW Other purchases and external expenses | | | 41 743.00 | |
FX Taxes, duties, and similar payments | | | 2 670.00 | |
FY Salaries and Wages | | | 51 443.00 | |
FZ Social Security Contributions | | | 10 787.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 273.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 108 925.00 | |
GG - OPERATING RESULT (I - II) | | | 6 316.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 316.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 135.00 | 160.00 | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | 160.00 | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | -160.00 | | -135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 241.00 | 146 515.00 | | 115 241.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 060.00 | 136 775.00 | | 109 060.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 181.00 | 9 740.00 | | 6 181.00 |
| |
| 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 | 49 570.00 | | 14 963.00 | 49 570.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 000.00 | |
I4 DECREASES Grand Total | | | 64 534.00 | |
IO DECREASES Total including other intangible assets | | | 37 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 534.00 | |
KD ACQUISITIONS Total including other intangible assets | 37 000.00 | | | 37 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 570.00 | | 14 963.00 | 7 570.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 000.00 | | | 5 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 419.00 | 2 273.00 | | 3 419.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 419.00 | 2 273.00 | | 3 419.00 |
| |
| 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 | 4 109.00 | 4 109.00 | | 4 109.00 |
8C Staff and Related Accounts | 5 319.00 | 5 319.00 | | 5 319.00 |
8D Social Security and Other Social Organizations | 7 150.00 | 7 150.00 | | 7 150.00 |
UT Other financial assets | 5 000.00 | | 5 000.00 | 5 000.00 |
UY Staff and related accounts | 516.00 | 516.00 | | 516.00 |
VB VAT | 1 635.00 | 1 635.00 | | 1 635.00 |
VI Group and Associates | 35 472.00 | 35 472.00 | | 35 472.00 |
VM Income taxes | 3 145.00 | 3 145.00 | | 3 145.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 016.00 | 1 016.00 | | 1 016.00 |
VS Prepaid expenses | 11.00 | 11.00 | | 11.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 306.00 | 5 306.00 | 5 000.00 | 10 306.00 |
VW VAT | 156.00 | 156.00 | | 156.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 222.00 | 53 222.00 | | 53 222.00 |
