| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 33 000.00 | | 33 000.00 | 33 000.00 |
AR Technical installations, industrial equipment and tools | 20 000.00 | 4 000.00 | 16 000.00 | 20 000.00 |
BJ TOTAL (I) | 53 000.00 | 4 000.00 | 49 000.00 | 53 000.00 |
BL Raw materials, supplies | 1 215.00 | | 1 215.00 | 1 215.00 |
BZ Other receivables | 992.00 | | 992.00 | 992.00 |
CF Cash and cash equivalents | 1 802.00 | | 1 802.00 | 1 802.00 |
CJ TOTAL (II) | 4 008.00 | | 4 008.00 | 4 008.00 |
CO Grand total (0 to V) | 57 008.00 | 4 000.00 | 53 008.00 | 57 008.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 482.00 | | | 10 482.00 |
DL TOTAL (I) | 12 482.00 | | | 12 482.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 429.00 | | | 2 429.00 |
DX Trade payables and related accounts | 5 021.00 | | | 5 021.00 |
DY Tax and social security liabilities | 12 947.00 | | | 12 947.00 |
EA Other liabilities | 20 130.00 | | | 20 130.00 |
EC TOTAL (IV) | 40 526.00 | | | 40 526.00 |
EE Grand total (I to V) | 53 008.00 | | | 53 008.00 |
EG Accrued income and payables due within one year | 40 526.00 | | | 40 526.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 118 940.00 | | 118 940.00 | 118 940.00 |
FJ Net sales | 118 940.00 | | 118 940.00 | 118 940.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 447.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 120 392.00 | |
FU Purchases of raw materials and other supplies | | | 22 919.00 | |
FV Inventory change (raw materials and supplies) | | | -1 215.00 | |
FW Other purchases and external expenses | | | 31 490.00 | |
FX Taxes, duties, and similar payments | | | 532.00 | |
FY Salaries and Wages | | | 40 589.00 | |
FZ Social Security Contributions | | | 9 525.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 000.00 | |
GE Other Expenses | | | 44.00 | |
GF Total Operating Expenses (II) | | | 107 885.00 | |
GG - OPERATING RESULT (I - II) | | | 12 507.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 507.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 447.00 | | | 1 447.00 |
HE Exceptional expenses on management operations | 229.00 | | | 229.00 |
HH Total exceptional expenses (VIII) | 229.00 | | | 229.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -229.00 | | | -229.00 |
HK Income tax | 1 796.00 | | | 1 796.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 392.00 | | | 120 392.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 910.00 | | | 109 910.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 482.00 | | | 10 482.00 |
| |
| 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 | | | 53 000.00 | |
I4 DECREASES Grand Total | | | 53 000.00 | |
IO DECREASES Total including other intangible assets | | | 33 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 000.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 33 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 20 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 4 000.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 4 000.00 | | |
