| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 39 060.00 | 39 060.00 | | 39 060.00 |
AH Goodwill | 670 000.00 | | 670 000.00 | 670 000.00 |
AT Other tangible assets | 15 629.00 | 11 373.00 | 4 257.00 | 15 629.00 |
BH Other financial assets | 5 561.00 | | 5 561.00 | 5 561.00 |
BJ TOTAL (I) | 730 250.00 | 50 433.00 | 679 818.00 | 730 250.00 |
BT Goods | 120 015.00 | | 120 015.00 | 120 015.00 |
BX Customers and related accounts | 11 145.00 | | 11 145.00 | 11 145.00 |
BZ Other receivables | 14 719.00 | | 14 719.00 | 14 719.00 |
CF Cash and cash equivalents | 37 169.00 | | 37 169.00 | 37 169.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 183 049.00 | | 183 049.00 | 183 049.00 |
CO Grand total (0 to V) | 913 299.00 | 50 433.00 | 862 867.00 | 913 299.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 001.00 | 3 001.00 | | 3 001.00 |
DH Retained earnings | 96 089.00 | 79 999.00 | | 96 089.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 300.00 | 16 091.00 | | 41 300.00 |
DL TOTAL (I) | 170 390.00 | 129 090.00 | | 170 390.00 |
DU Loans and Debts from Credit Institutions (3) | 404 724.00 | 468 749.00 | | 404 724.00 |
DV Miscellaneous Loans and Financial Debts (4) | 132 729.00 | 133 462.00 | | 132 729.00 |
DX Trade payables and related accounts | 106 846.00 | 107 235.00 | | 106 846.00 |
DY Tax and social security liabilities | 46 192.00 | 43 706.00 | | 46 192.00 |
EA Other liabilities | 1 985.00 | 1 985.00 | | 1 985.00 |
EC TOTAL (IV) | 692 476.00 | 755 138.00 | | 692 476.00 |
EE Grand total (I to V) | 862 866.00 | 884 228.00 | | 862 866.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 219 231.00 | | 1 219 231.00 | 1 219 231.00 |
FG Production sold - services | 6 281.00 | | 6 281.00 | 6 281.00 |
FJ Net sales | 1 225 512.00 | | 1 225 512.00 | 1 225 512.00 |
FO Operating subsidies | | | 5 784.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 672.00 | |
FQ Other income | | | 115.00 | |
FR Total operating income (I) | | | 1 232 084.00 | |
FS Purchases of goods (including customs duties) | | | 834 670.00 | |
FT Inventory change (goods) | | | -5 407.00 | |
FW Other purchases and external expenses | | | 83 353.00 | |
FX Taxes, duties, and similar payments | | | 3 117.00 | |
FY Salaries and Wages | | | 165 021.00 | |
FZ Social Security Contributions | | | 85 641.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 923.00 | |
GE Other Expenses | | | 35.00 | |
GF Total Operating Expenses (II) | | | 1 175 353.00 | |
GG - OPERATING RESULT (I - II) | | | 56 731.00 | |
GR Interest and similar expenses | | | 7 796.00 | |
GU Total financial expenses (VI) | | | 7 796.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 796.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 936.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 159.00 | | | 159.00 |
HD Total exceptional income (VII) | 159.00 | | | 159.00 |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 124.00 | | | 124.00 |
HK Income tax | 7 760.00 | 3 265.00 | | 7 760.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 232 243.00 | 1 195 256.00 | | 1 232 243.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 190 943.00 | 1 179 166.00 | | 1 190 943.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 300.00 | 16 091.00 | | 41 300.00 |
HP References: Equipment leasing | 5 114.00 | 4 977.00 | | 5 114.00 |
| |
| 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 | 730 250.00 | | | 730 250.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 39 060.00 | | | 39 060.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 561.00 | |
I4 DECREASES Grand Total | | | 730 250.00 | |
IN DECREASES Start-up, development, or research expenses | | | 39 060.00 | |
IO DECREASES Total including other intangible assets | | | 670 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 629.00 | |
KD ACQUISITIONS Total including other intangible assets | 670 000.00 | | | 670 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 629.00 | | | 15 629.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 561.00 | | | 5 561.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 510.00 | 8 923.00 | | 41 510.00 |
CY DEPRECIATION Start-up, development, or research expenses | 31 248.00 | 7 812.00 | | 31 248.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 262.00 | 1 111.00 | | 10 262.00 |
| |
| 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 | 106 846.00 | 106 846.00 | | 106 846.00 |
8C Staff and Related Accounts | 17 031.00 | 17 031.00 | | 17 031.00 |
8D Social Security and Other Social Organizations | 19 918.00 | 19 918.00 | | 19 918.00 |
8E Income Taxes | 4 496.00 | 4 496.00 | | 4 496.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 985.00 | 1 985.00 | | 1 985.00 |
UT Other financial assets | 5 561.00 | | 5 561.00 | 5 561.00 |
UX Other trade receivables | 11 145.00 | 11 145.00 | | 11 145.00 |
UY Staff and related accounts | 542.00 | 542.00 | | 542.00 |
VB VAT | 2 060.00 | 2 060.00 | | 2 060.00 |
VG Loans with a maturity of up to one year at origin | 16 020.00 | 16 020.00 | | 16 020.00 |
VH Loans with a maturity of more than one year at origin | 404 724.00 | 36 819.00 | 235 442.00 | 404 724.00 |
VI Group and Associates | 132 729.00 | 132 729.00 | | 132 729.00 |
VK Loans repaid during the year | 64 024.00 | | | 64 024.00 |
VM Income taxes | 2 652.00 | 2 652.00 | | 2 652.00 |
VP Miscellaneous | 4 503.00 | 4 503.00 | | 4 503.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 488.00 | 2 488.00 | | 2 488.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 504.00 | 5 504.00 | | 5 504.00 |
VS Prepaid expenses | 5 715.00 | 5 715.00 | | 5 715.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 425.00 | 25 864.00 | 5 561.00 | 31 425.00 |
VW VAT | 2 259.00 | 2 259.00 | | 2 259.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 692 476.00 | 324 571.00 | 235 442.00 | 692 476.00 |
