| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 70 000.00 | | 70 000.00 | 70 000.00 |
AR Technical installations, industrial equipment and tools | 65 384.00 | 62 213.00 | 3 172.00 | 65 384.00 |
AT Other tangible assets | 47 855.00 | 47 855.00 | | 47 855.00 |
BJ TOTAL (I) | 183 239.00 | 110 067.00 | 73 172.00 | 183 239.00 |
BT Goods | 26 013.00 | | 26 013.00 | 26 013.00 |
BX Customers and related accounts | 787.00 | | 787.00 | 787.00 |
BZ Other receivables | 8 741.00 | | 8 741.00 | 8 741.00 |
CF Cash and cash equivalents | 3 057.00 | | 3 057.00 | 3 057.00 |
CH Prepaid expenses | 2 738.00 | | 2 738.00 | 2 738.00 |
CJ TOTAL (II) | 41 337.00 | | 41 337.00 | 41 337.00 |
CO Grand total (0 to V) | 224 576.00 | 110 067.00 | 114 509.00 | 224 576.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 19 572.00 | 21 697.00 | | 19 572.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -982.00 | -2 125.00 | | -982.00 |
DL TOTAL (I) | 35 090.00 | 36 072.00 | | 35 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 000.00 | 2 334.00 | | 2 000.00 |
DX Trade payables and related accounts | 71 191.00 | 87 801.00 | | 71 191.00 |
DY Tax and social security liabilities | 5 440.00 | 7 865.00 | | 5 440.00 |
EA Other liabilities | 787.00 | 787.00 | | 787.00 |
EC TOTAL (IV) | 79 418.00 | 98 787.00 | | 79 418.00 |
EE Grand total (I to V) | 114 509.00 | 134 859.00 | | 114 509.00 |
EG Accrued income and payables due within one year | 79 418.00 | 98 787.00 | | 79 418.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 439 600.00 | |
FJ Net sales | | | 439 600.00 | |
FQ Other income | | | 665.00 | |
FR Total operating income (I) | | | 440 266.00 | |
FS Purchases of goods (including customs duties) | | | 335 023.00 | |
FT Inventory change (goods) | | | 9 977.00 | |
FW Other purchases and external expenses | | | 52 599.00 | |
FX Taxes, duties, and similar payments | | | 1 917.00 | |
FY Salaries and Wages | | | 40 737.00 | |
FZ Social Security Contributions | | | 13 099.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 418.00 | |
GE Other Expenses | | | 269.00 | |
GF Total Operating Expenses (II) | | | 454 039.00 | |
GG - OPERATING RESULT (I - II) | | | -13 773.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 773.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 12 978.00 | 10 800.00 | | 12 978.00 |
HD Total exceptional income (VII) | 12 978.00 | 10 800.00 | | 12 978.00 |
HE Exceptional expenses on management operations | 187.00 | | | 187.00 |
HH Total exceptional expenses (VIII) | 187.00 | | | 187.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 792.00 | 10 800.00 | | 12 792.00 |
HL TOTAL REVENUE (I + III + V + VII) | 453 244.00 | 478 006.00 | | 453 244.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 454 226.00 | 480 131.00 | | 454 226.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -982.00 | -2 125.00 | | -982.00 |
| |
| 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 | 179 732.00 | | 3 507.00 | 179 732.00 |
I4 DECREASES Grand Total | | | 183 239.00 | |
IO DECREASES Total including other intangible assets | | | 70 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 113 239.00 | |
KD ACQUISITIONS Total including other intangible assets | 70 000.00 | | | 70 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 109 732.00 | | 3 507.00 | 109 732.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 109 649.00 | 418.00 | | 109 649.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 109 649.00 | 418.00 | | 109 649.00 |
