| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 10 000.00 | |
AP Buildings | | | | |
AR Technical installations, industrial equipment and tools | | | 2 438.00 | |
BJ TOTAL (I) | | | 12 438.00 | |
BT Goods | | | 3 559.00 | |
BV Advances and down payments on orders | | | 600.00 | |
BX Customers and related accounts | | | 2 188.00 | |
BZ Other receivables | | | 339.00 | |
CF Cash and cash equivalents | | | 32 169.00 | |
CH Prepaid expenses | | | 891.00 | |
CJ TOTAL (II) | | | 39 746.00 | |
CO Grand total (0 to V) | | | 52 183.00 | |
| |
| 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 |
DH Retained earnings | -19 967.00 | -26 085.00 | | -19 967.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 562.00 | 6 118.00 | | 20 562.00 |
DL TOTAL (I) | 1 595.00 | -18 967.00 | | 1 595.00 |
DU Loans and Debts from Credit Institutions (3) | 41.00 | 40.00 | | 41.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 574.00 | 28 653.00 | | 23 574.00 |
DX Trade payables and related accounts | 21 636.00 | 18 956.00 | | 21 636.00 |
DY Tax and social security liabilities | 5 338.00 | 8 190.00 | | 5 338.00 |
EC TOTAL (IV) | 50 589.00 | 55 839.00 | | 50 589.00 |
EE Grand total (I to V) | 52 183.00 | 36 872.00 | | 52 183.00 |
EG Accrued income and payables due within one year | 50 589.00 | 55 839.00 | | 50 589.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 175 214.00 | |
FJ Net sales | | | 175 214.00 | |
FN Capitalized production | | | 600.00 | |
FQ Other income | | | 35.00 | |
FR Total operating income (I) | | | 175 849.00 | |
FS Purchases of goods (including customs duties) | | | 111 716.00 | |
FT Inventory change (goods) | | | -301.00 | |
FU Purchases of raw materials and other supplies | | | 939.00 | |
FW Other purchases and external expenses | | | 18 483.00 | |
FX Taxes, duties, and similar payments | | | 1 150.00 | |
FY Salaries and Wages | | | 13 327.00 | |
FZ Social Security Contributions | | | 6 286.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 842.00 | |
GE Other Expenses | | | 386.00 | |
GF Total Operating Expenses (II) | | | 154 828.00 | |
GG - OPERATING RESULT (I - II) | | | 21 021.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 021.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 262.00 | | |
HD Total exceptional income (VII) | | 2 262.00 | | |
HE Exceptional expenses on management operations | 460.00 | 1 490.00 | | 460.00 |
HH Total exceptional expenses (VIII) | 460.00 | 1 490.00 | | 460.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -460.00 | 772.00 | | -460.00 |
HL TOTAL REVENUE (I + III + V + VII) | 175 849.00 | 130 213.00 | | 175 849.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 155 288.00 | 124 094.00 | | 155 288.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 562.00 | 6 118.00 | | 20 562.00 |
| |
| 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 | 45 595.00 | | | 45 595.00 |
I4 DECREASES Grand Total | | | 45 595.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 595.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 595.00 | | | 35 595.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 316.00 | 2 842.00 | 33 158.00 | 30 316.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 316.00 | 2 842.00 | 33 158.00 | 30 316.00 |
| |
| 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 | 21 636.00 | 21 636.00 | | 21 636.00 |
8C Staff and Related Accounts | 1 039.00 | 1 039.00 | | 1 039.00 |
8D Social Security and Other Social Organizations | 4 129.00 | 4 129.00 | | 4 129.00 |
UP Loans | 5.00 | 5.00 | 5.00 | 5.00 |
UX Other trade receivables | 2 188.00 | 2 188.00 | | 2 188.00 |
VB VAT | 339.00 | 339.00 | | 339.00 |
VH Loans with a maturity of more than one year at origin | 41.00 | 41.00 | | 41.00 |
VI Group and Associates | 23 574.00 | 23 574.00 | | 23 574.00 |
VQ Other Taxes, Duties, and Similar Debts | 55.00 | 55.00 | | 55.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 600.00 | 600.00 | | 600.00 |
VS Prepaid expenses | 891.00 | 891.00 | | 891.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 018.00 | 4 018.00 | | 4 018.00 |
VW VAT | 114.00 | 114.00 | | 114.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 589.00 | 50 589.00 | | 50 589.00 |
