| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
AR Technical installations, industrial equipment and tools | 17 092.00 | 2 784.00 | 14 309.00 | 17 092.00 |
BJ TOTAL (I) | 32 092.00 | 2 784.00 | 29 309.00 | 32 092.00 |
BL Raw materials, supplies | 5 656.00 | | 5 656.00 | 5 656.00 |
BT Goods | 186.00 | | 186.00 | 186.00 |
BZ Other receivables | 37 236.00 | | 37 236.00 | 37 236.00 |
CF Cash and cash equivalents | 3 580.00 | | 3 580.00 | 3 580.00 |
CJ TOTAL (II) | 46 657.00 | | 46 657.00 | 46 657.00 |
CO Grand total (0 to V) | 78 749.00 | 2 784.00 | 75 965.00 | 78 749.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DH Retained earnings | 17 307.00 | | | 17 307.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 507.00 | | | 17 507.00 |
DL TOTAL (I) | 19 507.00 | | | 19 507.00 |
DU Loans and Debts from Credit Institutions (3) | 1 958.00 | | | 1 958.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 300.00 | | | 1 300.00 |
DX Trade payables and related accounts | 47 588.00 | | | 47 588.00 |
DY Tax and social security liabilities | 5 613.00 | | | 5 613.00 |
EA Other liabilities | 4 300.00 | | | 4 300.00 |
EC TOTAL (IV) | 56 459.00 | | | 56 459.00 |
EE Grand total (I to V) | 75 965.00 | | | 75 965.00 |
EG Accrued income and payables due within one year | 56 459.00 | | | 56 459.00 |
EI Including equity loans | 10 016.00 | | | 10 016.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 112 215.00 | | 112 215.00 | 112 215.00 |
FJ Net sales | 112 215.00 | | 112 215.00 | 112 215.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 112 215.00 | |
FS Purchases of goods (including customs duties) | | | 1 538.00 | |
FT Inventory change (goods) | | | -186.00 | |
FU Purchases of raw materials and other supplies | | | 40 440.00 | |
FV Inventory change (raw materials and supplies) | | | -5 656.00 | |
FW Other purchases and external expenses | | | 32 098.00 | |
FX Taxes, duties, and similar payments | | | 3 730.00 | |
FY Salaries and Wages | | | 15 137.00 | |
FZ Social Security Contributions | | | 1 696.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 784.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 91 580.00 | |
GG - OPERATING RESULT (I - II) | | | 20 635.00 | |
GR Interest and similar expenses | | | 188.00 | |
GU Total financial expenses (VI) | | | 188.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -188.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 447.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 909.00 | | | 909.00 |
HD Total exceptional income (VII) | 909.00 | | | 909.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 909.00 | | | 909.00 |
HK Income tax | 2 940.00 | | | 2 940.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 215.00 | | | 112 215.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 708.00 | | | 94 708.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 507.00 | | | 17 507.00 |
| |
| 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 | 32 092.00 | | | 32 092.00 |
I4 DECREASES Grand Total | | | 32 092.00 | |
IO DECREASES Total including other intangible assets | | | 15 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 092.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 000.00 | | | 15 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 092.00 | | | 17 092.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 784.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 784.00 | | |
