| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 000.00 | 3 000.00 | | 3 000.00 |
AH Goodwill | 31 000.00 | | 31 000.00 | 31 000.00 |
AR Technical installations, industrial equipment and tools | 9 326.00 | 9 326.00 | | 9 326.00 |
AT Other tangible assets | 4 575.00 | 4 575.00 | | 4 575.00 |
BJ TOTAL (I) | 47 901.00 | 16 901.00 | 31 000.00 | 47 901.00 |
BX Customers and related accounts | 84 974.00 | | 84 974.00 | 84 974.00 |
BZ Other receivables | 2 735.00 | | 2 735.00 | 2 735.00 |
CF Cash and cash equivalents | 194 392.00 | | 194 392.00 | 194 392.00 |
CJ TOTAL (II) | 282 102.00 | | 282 102.00 | 282 102.00 |
CO Grand total (0 to V) | 330 002.00 | 16 901.00 | 313 102.00 | 330 002.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 020.00 | 35 020.00 | | 35 020.00 |
DD Legal reserve (1) | 3 502.00 | 3 502.00 | | 3 502.00 |
DH Retained earnings | 93 922.00 | 87 723.00 | | 93 922.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 531.00 | 6 199.00 | | 40 531.00 |
DL TOTAL (I) | 172 975.00 | 132 444.00 | | 172 975.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 978.00 | 55 790.00 | | 82 978.00 |
DX Trade payables and related accounts | 2 160.00 | 3 049.00 | | 2 160.00 |
DY Tax and social security liabilities | 53 404.00 | 26 523.00 | | 53 404.00 |
EA Other liabilities | 1 585.00 | 1 480.00 | | 1 585.00 |
EC TOTAL (IV) | 140 127.00 | 86 843.00 | | 140 127.00 |
EE Grand total (I to V) | 313 102.00 | 219 286.00 | | 313 102.00 |
EG Accrued income and payables due within one year | 140 127.00 | 86 843.00 | | 140 127.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 297 044.00 | 10 976.00 | 308 020.00 | 297 044.00 |
FJ Net sales | 297 044.00 | 10 976.00 | 308 020.00 | 297 044.00 |
FQ Other income | | | 185.00 | |
FR Total operating income (I) | | | 308 205.00 | |
FU Purchases of raw materials and other supplies | | | 64 930.00 | |
FW Other purchases and external expenses | | | 86 685.00 | |
FX Taxes, duties, and similar payments | | | 4 861.00 | |
FY Salaries and Wages | | | 66 796.00 | |
FZ Social Security Contributions | | | 33 206.00 | |
GE Other Expenses | | | 2 177.00 | |
GF Total Operating Expenses (II) | | | 258 655.00 | |
GG - OPERATING RESULT (I - II) | | | 49 549.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 549.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 740.00 | 3 927.00 | | 740.00 |
HD Total exceptional income (VII) | 740.00 | 3 927.00 | | 740.00 |
HE Exceptional expenses on management operations | 295.00 | 434.00 | | 295.00 |
HH Total exceptional expenses (VIII) | 295.00 | 434.00 | | 295.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 445.00 | 3 493.00 | | 445.00 |
HK Income tax | 9 463.00 | 1 004.00 | | 9 463.00 |
HL TOTAL REVENUE (I + III + V + VII) | 308 945.00 | 225 437.00 | | 308 945.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 268 413.00 | 219 238.00 | | 268 413.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 531.00 | 6 199.00 | | 40 531.00 |
| |
| 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 | 47 901.00 | | | 47 901.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 000.00 | | | 3 000.00 |
I4 DECREASES Grand Total | | | 47 901.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 000.00 | |
IO DECREASES Total including other intangible assets | | | 31 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 901.00 | |
KD ACQUISITIONS Total including other intangible assets | 31 000.00 | | | 31 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 901.00 | | | 13 901.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 901.00 | | | 16 901.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 000.00 | | | 3 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 901.00 | | | 13 901.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 4 426.00 | 4 426.00 | | 4 426.00 |
8D Social Security and Other Social Organizations | 15 451.00 | 15 451.00 | | 15 451.00 |
8E Income Taxes | 9 463.00 | 9 463.00 | | 9 463.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 585.00 | 1 585.00 | | 1 585.00 |
UX Other trade receivables | 84 974.00 | 84 974.00 | | 84 974.00 |
VB VAT | 65.00 | 65.00 | | 65.00 |
VH Loans with a maturity of more than one year at origin | 2 160.00 | 2 160.00 | | 2 160.00 |
VI Group and Associates | 82 978.00 | 82 978.00 | | 82 978.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 670.00 | 2 670.00 | | 2 670.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 709.00 | 87 709.00 | | 87 709.00 |
VW VAT | 24 064.00 | 24 064.00 | | 24 064.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 140 127.00 | 140 127.00 | | 140 127.00 |
