| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 000.00 | 1 000.00 | | 1 000.00 |
AR Technical installations, industrial equipment and tools | 22 557.00 | 20 809.00 | 1 748.00 | 22 557.00 |
AT Other tangible assets | 2 900.00 | 2 900.00 | | 2 900.00 |
BH Other financial assets | 3 849.00 | | 3 849.00 | 3 849.00 |
BJ TOTAL (I) | 30 306.00 | 24 709.00 | 5 597.00 | 30 306.00 |
BT Goods | 17 452.00 | | 17 452.00 | 17 452.00 |
BX Customers and related accounts | 15 755.00 | | 15 755.00 | 15 755.00 |
BZ Other receivables | 16 104.00 | | 16 104.00 | 16 104.00 |
CF Cash and cash equivalents | 21 613.00 | | 21 613.00 | 21 613.00 |
CJ TOTAL (II) | 70 925.00 | | 70 925.00 | 70 925.00 |
CO Grand total (0 to V) | 101 231.00 | 24 709.00 | 76 522.00 | 101 231.00 |
| |
| 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 | 14 241.00 | 12 166.00 | | 14 241.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 418.00 | 2 075.00 | | 7 418.00 |
DL TOTAL (I) | 27 159.00 | 19 741.00 | | 27 159.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 557.00 | 30 357.00 | | 30 557.00 |
DX Trade payables and related accounts | 14 264.00 | 9 842.00 | | 14 264.00 |
DY Tax and social security liabilities | 4 542.00 | 5 033.00 | | 4 542.00 |
EC TOTAL (IV) | 49 362.00 | 45 233.00 | | 49 362.00 |
EE Grand total (I to V) | 76 522.00 | 64 974.00 | | 76 522.00 |
EI Including equity loans | 30 557.00 | | | 30 557.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 99 336.00 | |
FG Production sold - services | | | 47 477.00 | |
FJ Net sales | | | 146 813.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 146 814.00 | |
FS Purchases of goods (including customs duties) | | | 71 660.00 | |
FT Inventory change (goods) | | | -8 700.00 | |
FW Other purchases and external expenses | | | 42 845.00 | |
FX Taxes, duties, and similar payments | | | 2 133.00 | |
FY Salaries and Wages | | | 19 200.00 | |
FZ Social Security Contributions | | | 8 677.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 691.00 | |
GE Other Expenses | | | 1 582.00 | |
GF Total Operating Expenses (II) | | | 138 087.00 | |
GG - OPERATING RESULT (I - II) | | | 8 727.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 727.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 309.00 | 366.00 | | 1 309.00 |
HL TOTAL REVENUE (I + III + V + VII) | 146 814.00 | 136 299.00 | | 146 814.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 139 396.00 | 134 224.00 | | 139 396.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 418.00 | 2 075.00 | | 7 418.00 |
| |
| 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 | 30 306.00 | | | 30 306.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 000.00 | | | 1 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 849.00 | |
I4 DECREASES Grand Total | | | 30 306.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 457.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 457.00 | | | 25 457.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 849.00 | | | 3 849.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 019.00 | 691.00 | | 24 019.00 |
PE DEPRECIATION Total including other intangible assets | 1 000.00 | | | 1 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 019.00 | 691.00 | | 23 019.00 |
| |
| 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 | 14 264.00 | 14 264.00 | | 14 264.00 |
8D Social Security and Other Social Organizations | 4 542.00 | 4 542.00 | | 4 542.00 |
UT Other financial assets | 3 849.00 | | 3 849.00 | 3 849.00 |
UX Other trade receivables | 15 755.00 | 15 755.00 | | 15 755.00 |
VI Group and Associates | 30 557.00 | 30 557.00 | | 30 557.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 104.00 | 16 104.00 | | 16 104.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 709.00 | 31 860.00 | 3 849.00 | 35 709.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 362.00 | 49 362.00 | | 49 362.00 |
