| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 7 500.00 | | 7 500.00 | 7 500.00 |
AP Buildings | 4 049.00 | 3 830.00 | 219.00 | 4 049.00 |
AT Other tangible assets | 3 192.00 | 2 451.00 | 742.00 | 3 192.00 |
BJ TOTAL (I) | 14 741.00 | 6 281.00 | 8 461.00 | 14 741.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 465 432.00 | | 465 432.00 | 465 432.00 |
CF Cash and cash equivalents | 1 289.00 | | 1 289.00 | 1 289.00 |
CJ TOTAL (II) | 466 721.00 | | 466 721.00 | 466 721.00 |
CO Grand total (0 to V) | 481 462.00 | 6 281.00 | 475 182.00 | 481 462.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 77 606.00 | 43 551.00 | | 77 606.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 95 215.00 | 34 054.00 | | 95 215.00 |
DL TOTAL (I) | 189 321.00 | 94 106.00 | | 189 321.00 |
DU Loans and Debts from Credit Institutions (3) | 161.00 | 56.00 | | 161.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 028.00 | 13 243.00 | | 37 028.00 |
DX Trade payables and related accounts | 248 520.00 | 214 374.00 | | 248 520.00 |
DY Tax and social security liabilities | | 4 585.00 | | |
EA Other liabilities | 151.00 | 151.00 | | 151.00 |
EC TOTAL (IV) | 285 861.00 | 232 410.00 | | 285 861.00 |
EE Grand total (I to V) | 475 182.00 | 326 516.00 | | 475 182.00 |
EG Accrued income and payables due within one year | 285 861.00 | 232 410.00 | | 285 861.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 161.00 | 56.00 | | 161.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 257 058.00 | | 257 058.00 | 257 058.00 |
FJ Net sales | 257 058.00 | | 257 058.00 | 257 058.00 |
FR Total operating income (I) | | | 257 058.00 | |
FU Purchases of raw materials and other supplies | | | 12.00 | |
FW Other purchases and external expenses | | | 127 528.00 | |
FX Taxes, duties, and similar payments | | | 637.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 681.00 | |
GF Total Operating Expenses (II) | | | 128 844.00 | |
GG - OPERATING RESULT (I - II) | | | 128 214.00 | |
GL Other interest and similar income | | | 4 025.00 | |
GP Total financial income (V) | | | 4 025.00 | |
GR Interest and similar expenses | | | 155.00 | |
GU Total financial expenses (VI) | | | -5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 029.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 132 243.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 37 028.00 | 13 243.00 | | 37 028.00 |
HL TOTAL REVENUE (I + III + V + VII) | 261 083.00 | 214 563.00 | | 261 083.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 868.00 | 180 509.00 | | 165 868.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 95 215.00 | 34 054.00 | | 95 215.00 |
| |
| 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 | 14 741.00 | | | 14 741.00 |
I4 DECREASES Grand Total | | | 14 741.00 | |
IO DECREASES Total including other intangible assets | | | 7 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 241.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 500.00 | | | 7 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 241.00 | | | 7 241.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 600.00 | 681.00 | | 5 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 600.00 | 681.00 | | 5 600.00 |
| |
| 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 | 248 520.00 | 248 520.00 | | 248 520.00 |
8K Other liabilities (including liabilities related to repo transactions) | 151.00 | 151.00 | | 151.00 |
VB VAT | 40 364.00 | 40 364.00 | | 40 364.00 |
VC Group and associates | 425 068.00 | 425 068.00 | | 425 068.00 |
VG Loans with a maturity of up to one year at origin | 161.00 | 161.00 | | 161.00 |
VI Group and Associates | 37 028.00 | 37 028.00 | | 37 028.00 |
VJ Loans taken out during the year | 105.00 | | | 105.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 465 432.00 | 465 432.00 | | 465 432.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 285 861.00 | 285 861.00 | | 285 861.00 |
