| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 150 000.00 | | 150 000.00 | 150 000.00 |
AR Technical installations, industrial equipment and tools | 54 890.00 | 52 447.00 | 2 443.00 | 54 890.00 |
AT Other tangible assets | 2 137.00 | 2 137.00 | | 2 137.00 |
BH Other financial assets | 149.00 | | 149.00 | 149.00 |
BJ TOTAL (I) | 207 176.00 | 54 584.00 | 152 592.00 | 207 176.00 |
BT Goods | 6 331.00 | | 6 331.00 | 6 331.00 |
BZ Other receivables | 6 583.00 | | 6 583.00 | 6 583.00 |
CF Cash and cash equivalents | 14 474.00 | | 14 474.00 | 14 474.00 |
CJ TOTAL (II) | 27 389.00 | | 27 389.00 | 27 389.00 |
CO Grand total (0 to V) | 234 565.00 | 54 584.00 | 179 981.00 | 234 565.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 46 021.00 | | | 46 021.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 347.00 | | | 18 347.00 |
DL TOTAL (I) | 75 369.00 | | | 75 369.00 |
DU Loans and Debts from Credit Institutions (3) | 33 304.00 | | | 33 304.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 000.00 | | | 55 000.00 |
DX Trade payables and related accounts | 8 230.00 | | | 8 230.00 |
DY Tax and social security liabilities | 6 776.00 | | | 6 776.00 |
EA Other liabilities | 1 300.00 | | | 1 300.00 |
EC TOTAL (IV) | 104 612.00 | | | 104 612.00 |
EE Grand total (I to V) | 179 981.00 | | | 179 981.00 |
EG Accrued income and payables due within one year | 84 454.00 | | | 84 454.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 176 215.00 | | 176 215.00 | 176 215.00 |
FJ Net sales | 176 215.00 | | 176 215.00 | 176 215.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 967.00 | |
FQ Other income | | | 198.00 | |
FR Total operating income (I) | | | 178 380.00 | |
FS Purchases of goods (including customs duties) | | | 61 100.00 | |
FT Inventory change (goods) | | | -539.00 | |
FU Purchases of raw materials and other supplies | | | 52.00 | |
FW Other purchases and external expenses | | | 42 546.00 | |
FX Taxes, duties, and similar payments | | | 2 525.00 | |
FY Salaries and Wages | | | 40 684.00 | |
FZ Social Security Contributions | | | 8 619.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 070.00 | |
GE Other Expenses | | | 31.00 | |
GF Total Operating Expenses (II) | | | 156 089.00 | |
GG - OPERATING RESULT (I - II) | | | 22 290.00 | |
GR Interest and similar expenses | | | 705.00 | |
GU Total financial expenses (VI) | | | 705.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -705.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 585.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 967.00 | | | 1 967.00 |
HK Income tax | 3 238.00 | | | 3 238.00 |
HL TOTAL REVENUE (I + III + V + VII) | 178 380.00 | | | 178 380.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 033.00 | | | 160 033.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 347.00 | | | 18 347.00 |
| |
| 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 | 206 593.00 | | 583.00 | 206 593.00 |
I3 DECREASES Total Financial Fixed Assets | | | 149.00 | |
I4 DECREASES Grand Total | | | 207 176.00 | |
IO DECREASES Total including other intangible assets | | | 150 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 57 027.00 | |
KD ACQUISITIONS Total including other intangible assets | 150 000.00 | | | 150 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 56 444.00 | | 583.00 | 56 444.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 149.00 | | | 149.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 514.00 | 1 070.00 | | 53 514.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 514.00 | 1 070.00 | | 53 514.00 |
| |
| 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 | 8 230.00 | 8 230.00 | | 8 230.00 |
8C Staff and Related Accounts | 584.00 | 584.00 | | 584.00 |
8D Social Security and Other Social Organizations | 2 711.00 | 2 711.00 | | 2 711.00 |
8E Income Taxes | 3 238.00 | 3 238.00 | | 3 238.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 300.00 | 1 300.00 | | 1 300.00 |
UT Other financial assets | 149.00 | | 149.00 | 149.00 |
VB VAT | 6 583.00 | 6 583.00 | | 6 583.00 |
VH Loans with a maturity of more than one year at origin | 33 304.00 | 13 147.00 | 20 157.00 | 33 304.00 |
VI Group and Associates | 55 000.00 | 55 000.00 | | 55 000.00 |
VK Loans repaid during the year | 12 919.00 | | | 12 919.00 |
VQ Other Taxes, Duties, and Similar Debts | 243.00 | 243.00 | | 243.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 732.00 | 6 583.00 | 149.00 | 6 732.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 612.00 | 84 454.00 | 20 157.00 | 104 612.00 |
