| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 80 893.00 | | 80 893.00 | 80 893.00 |
AP Buildings | 35 983.00 | 35 983.00 | | 35 983.00 |
AT Other tangible assets | 13 202.00 | 10 689.00 | 2 512.00 | 13 202.00 |
BH Other financial assets | 11 222.00 | | 11 222.00 | 11 222.00 |
BJ TOTAL (I) | 141 300.00 | 46 672.00 | 94 627.00 | 141 300.00 |
BT Goods | 104 820.00 | | 104 820.00 | 104 820.00 |
BZ Other receivables | 6 116.00 | | 6 116.00 | 6 116.00 |
CD Marketable securities | 80.00 | | 80.00 | 80.00 |
CF Cash and cash equivalents | 23 693.00 | | 23 693.00 | 23 693.00 |
CH Prepaid expenses | 884.00 | | 884.00 | 884.00 |
CJ TOTAL (II) | 135 594.00 | | 135 594.00 | 135 594.00 |
CO Grand total (0 to V) | 276 893.00 | 46 672.00 | 230 221.00 | 276 893.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 78 964.00 | | | 78 964.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 156.00 | | | 4 156.00 |
DL TOTAL (I) | 91 505.00 | | | 91 505.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 595.00 | | | 58 595.00 |
DX Trade payables and related accounts | 47 148.00 | | | 47 148.00 |
DY Tax and social security liabilities | 22 973.00 | | | 22 973.00 |
EA Other liabilities | 10 000.00 | | | 10 000.00 |
EC TOTAL (IV) | 138 716.00 | | | 138 716.00 |
EE Grand total (I to V) | 230 221.00 | | | 230 221.00 |
EG Accrued income and payables due within one year | 138 716.00 | | | 138 716.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 329 286.00 | | 329 286.00 | 329 286.00 |
FJ Net sales | 329 286.00 | | 329 286.00 | 329 286.00 |
FQ Other income | | | 1 555.00 | |
FR Total operating income (I) | | | 330 841.00 | |
FS Purchases of goods (including customs duties) | | | 207 222.00 | |
FT Inventory change (goods) | | | -12 512.00 | |
FU Purchases of raw materials and other supplies | | | 1 893.00 | |
FW Other purchases and external expenses | | | 61 063.00 | |
FX Taxes, duties, and similar payments | | | 1 448.00 | |
FY Salaries and Wages | | | 50 332.00 | |
FZ Social Security Contributions | | | 14 966.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 068.00 | |
GE Other Expenses | | | 365.00 | |
GF Total Operating Expenses (II) | | | 325 847.00 | |
GG - OPERATING RESULT (I - II) | | | 4 994.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 839.00 | | | 839.00 |
HL TOTAL REVENUE (I + III + V + VII) | 330 842.00 | | | 330 842.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 326 686.00 | | | 326 686.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 156.00 | | | 4 156.00 |
HP References: Equipment leasing | 133.00 | | | 133.00 |
| |
| 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 | 140 239.00 | | 1 060.00 | 140 239.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 222.00 | |
I4 DECREASES Grand Total | | | 141 300.00 | |
IO DECREASES Total including other intangible assets | | | 80 893.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 49 185.00 | |
KD ACQUISITIONS Total including other intangible assets | 80 893.00 | | | 80 893.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 356.00 | | 829.00 | 48 356.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 991.00 | | 231.00 | 10 991.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 604.00 | 1 068.00 | | 45 604.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 604.00 | 1 068.00 | | 45 604.00 |
| |
| 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 | 47 148.00 | 47 148.00 | | 47 148.00 |
8C Staff and Related Accounts | 4 886.00 | 4 886.00 | | 4 886.00 |
8D Social Security and Other Social Organizations | 5 706.00 | 5 706.00 | | 5 706.00 |
8E Income Taxes | 839.00 | 839.00 | | 839.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
UT Other financial assets | 11 222.00 | | 11 222.00 | 11 222.00 |
VB VAT | 4 632.00 | 4 632.00 | | 4 632.00 |
VI Group and Associates | 58 595.00 | 58 595.00 | | 58 595.00 |
VQ Other Taxes, Duties, and Similar Debts | 657.00 | 657.00 | | 657.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 484.00 | 1 484.00 | | 1 484.00 |
VS Prepaid expenses | 884.00 | 884.00 | | 884.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 222.00 | 7 000.00 | 11 222.00 | 18 222.00 |
VW VAT | 10 885.00 | 10 885.00 | | 10 885.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 138 716.00 | 138 716.00 | | 138 716.00 |
