| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 42 500.00 | | 42 500.00 | 42 500.00 |
AR Technical installations, industrial equipment and tools | 7 186.00 | 7 186.00 | | 7 186.00 |
AT Other tangible assets | 2 121.00 | 1 285.00 | 836.00 | 2 121.00 |
BJ TOTAL (I) | 51 807.00 | 8 471.00 | 43 336.00 | 51 807.00 |
BL Raw materials, supplies | 1 396.00 | | 1 396.00 | 1 396.00 |
BZ Other receivables | 946.00 | | 946.00 | 946.00 |
CF Cash and cash equivalents | 9 150.00 | | 9 150.00 | 9 150.00 |
CH Prepaid expenses | 1 309.00 | | 1 309.00 | 1 309.00 |
CJ TOTAL (II) | 12 802.00 | | 12 802.00 | 12 802.00 |
CO Grand total (0 to V) | 64 609.00 | 8 471.00 | 56 138.00 | 64 609.00 |
| |
| 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 | 40 000.00 | 39 000.00 | | 40 000.00 |
DH Retained earnings | 186.00 | 78.00 | | 186.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 699.00 | 1 108.00 | | 8 699.00 |
DL TOTAL (I) | 49 985.00 | 41 286.00 | | 49 985.00 |
DV Miscellaneous Loans and Financial Debts (4) | 238.00 | 6 366.00 | | 238.00 |
DX Trade payables and related accounts | 1 465.00 | 1 442.00 | | 1 465.00 |
DY Tax and social security liabilities | 4 450.00 | 826.00 | | 4 450.00 |
EC TOTAL (IV) | 6 153.00 | 8 634.00 | | 6 153.00 |
EE Grand total (I to V) | 56 138.00 | 49 920.00 | | 56 138.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 49 919.00 | | 49 919.00 | 49 919.00 |
FJ Net sales | 49 919.00 | | 49 919.00 | 49 919.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 49 919.00 | |
FU Purchases of raw materials and other supplies | | | 6 774.00 | |
FV Inventory change (raw materials and supplies) | | | 60.00 | |
FW Other purchases and external expenses | | | 15 481.00 | |
FX Taxes, duties, and similar payments | | | 2 620.00 | |
FY Salaries and Wages | | | 9 000.00 | |
FZ Social Security Contributions | | | 5 321.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 161.00 | |
GE Other Expenses | | | 196.00 | |
GF Total Operating Expenses (II) | | | 39 614.00 | |
GG - OPERATING RESULT (I - II) | | | 10 305.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 307.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 608.00 | 236.00 | | 1 608.00 |
HL TOTAL REVENUE (I + III + V + VII) | 49 921.00 | 36 682.00 | | 49 921.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 222.00 | 35 574.00 | | 41 222.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 699.00 | 1 108.00 | | 8 699.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 310.00 | 161.00 | | 8 310.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 310.00 | 161.00 | | 8 310.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 238.00 | 238.00 | | 238.00 |
8B Suppliers and Related Accounts | 1 465.00 | 1 465.00 | | 1 465.00 |
8D Social Security and Other Social Organizations | 4 450.00 | 4 450.00 | | 4 450.00 |
VS Prepaid expenses | 2 256.00 | 2 256.00 | | 2 256.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 256.00 | 2 256.00 | | 2 256.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 153.00 | 6 153.00 | | 6 153.00 |
