| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 010.00 | 5 010.00 | | 5 010.00 |
AH Goodwill | 90 000.00 | | 90 000.00 | 90 000.00 |
AR Technical installations, industrial equipment and tools | 2 940.00 | 2 653.00 | 287.00 | 2 940.00 |
AT Other tangible assets | 10 553.00 | 7 286.00 | 3 267.00 | 10 553.00 |
BJ TOTAL (I) | 108 503.00 | 14 949.00 | 93 554.00 | 108 503.00 |
BT Goods | 2 531.00 | | 2 531.00 | 2 531.00 |
BX Customers and related accounts | 4 737.00 | | 4 737.00 | 4 737.00 |
BZ Other receivables | 910.00 | | 910.00 | 910.00 |
CF Cash and cash equivalents | 9 142.00 | | 9 142.00 | 9 142.00 |
CJ TOTAL (II) | 17 321.00 | | 17 321.00 | 17 321.00 |
CO Grand total (0 to V) | 125 824.00 | 14 949.00 | 110 874.00 | 125 824.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 4 915.00 | 3 032.00 | | 4 915.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 695.00 | 1 882.00 | | 695.00 |
DL TOTAL (I) | 11 109.00 | 10 415.00 | | 11 109.00 |
DU Loans and Debts from Credit Institutions (3) | 1 759.00 | 3 655.00 | | 1 759.00 |
DV Miscellaneous Loans and Financial Debts (4) | 77 999.00 | 77 853.00 | | 77 999.00 |
DX Trade payables and related accounts | 15 638.00 | 16 640.00 | | 15 638.00 |
DY Tax and social security liabilities | 4 370.00 | 4 157.00 | | 4 370.00 |
EC TOTAL (IV) | 99 765.00 | 102 305.00 | | 99 765.00 |
EE Grand total (I to V) | 110 874.00 | 112 719.00 | | 110 874.00 |
EG Accrued income and payables due within one year | 99 765.00 | 102 305.00 | | 99 765.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 141 877.00 | | 141 877.00 | 141 877.00 |
FG Production sold - services | 2 971.00 | | 2 971.00 | 2 971.00 |
FJ Net sales | 144 848.00 | | 144 848.00 | 144 848.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 144 852.00 | |
FS Purchases of goods (including customs duties) | | | 87 806.00 | |
FT Inventory change (goods) | | | 90.00 | |
FU Purchases of raw materials and other supplies | | | 714.00 | |
FW Other purchases and external expenses | | | 22 835.00 | |
FX Taxes, duties, and similar payments | | | 1 275.00 | |
FY Salaries and Wages | | | 21 909.00 | |
FZ Social Security Contributions | | | 7 499.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 829.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 143 959.00 | |
GG - OPERATING RESULT (I - II) | | | 893.00 | |
GR Interest and similar expenses | | | 34.00 | |
GU Total financial expenses (VI) | | | 34.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -34.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 859.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 35.00 | 180.00 | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | 180.00 | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | -180.00 | | -35.00 |
HK Income tax | 129.00 | 295.00 | | 129.00 |
HL TOTAL REVENUE (I + III + V + VII) | 144 852.00 | 147 103.00 | | 144 852.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 157.00 | 145 221.00 | | 144 157.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 695.00 | 1 882.00 | | 695.00 |
| |
| 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 | 108 503.00 | | | 108 503.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 010.00 | | | 5 010.00 |
I4 DECREASES Grand Total | | | 108 503.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 010.00 | |
IO DECREASES Total including other intangible assets | | | 90 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 494.00 | |
KD ACQUISITIONS Total including other intangible assets | 90 000.00 | | | 90 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 494.00 | | | 13 494.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 121.00 | 1 829.00 | | 13 121.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 010.00 | | | 5 010.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 110.00 | 1 829.00 | | 8 110.00 |
