| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 12 904.00 | 12 904.00 | | 12 904.00 |
AH Goodwill | 160 000.00 | | 160 000.00 | 160 000.00 |
AR Technical installations, industrial equipment and tools | 21 600.00 | 21 600.00 | | 21 600.00 |
AT Other tangible assets | 18 495.00 | 17 986.00 | 510.00 | 18 495.00 |
BH Other financial assets | 9 000.00 | | 9 000.00 | 9 000.00 |
BJ TOTAL (I) | 221 999.00 | 52 490.00 | 169 510.00 | 221 999.00 |
BL Raw materials, supplies | 3 160.00 | | 3 160.00 | 3 160.00 |
BT Goods | 5 728.00 | | 5 728.00 | 5 728.00 |
BZ Other receivables | 48 447.00 | 29 875.00 | 18 573.00 | 48 447.00 |
CD Marketable securities | 30.00 | | 30.00 | 30.00 |
CF Cash and cash equivalents | 22 614.00 | | 22 614.00 | 22 614.00 |
CJ TOTAL (II) | 79 979.00 | 29 875.00 | 50 105.00 | 79 979.00 |
CO Grand total (0 to V) | 301 979.00 | 82 364.00 | 219 614.00 | 301 979.00 |
CP Shares due in less than one year | 9 000.00 | | | 9 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 28 185.00 | 20 824.00 | | 28 185.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 763.00 | 7 361.00 | | -3 763.00 |
DL TOTAL (I) | 46 422.00 | 50 185.00 | | 46 422.00 |
DU Loans and Debts from Credit Institutions (3) | 181.00 | 219.00 | | 181.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 718.00 | 37 338.00 | | 13 718.00 |
DX Trade payables and related accounts | 121 136.00 | 123 505.00 | | 121 136.00 |
DY Tax and social security liabilities | 35 537.00 | 34 147.00 | | 35 537.00 |
EA Other liabilities | 2 620.00 | 5 083.00 | | 2 620.00 |
EC TOTAL (IV) | 173 192.00 | 200 291.00 | | 173 192.00 |
EE Grand total (I to V) | 219 614.00 | 250 476.00 | | 219 614.00 |
EG Accrued income and payables due within one year | 173 192.00 | 200 291.00 | | 173 192.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 343 918.00 | | 343 918.00 | 343 918.00 |
FJ Net sales | 343 918.00 | | 343 918.00 | 343 918.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 205.00 | |
FQ Other income | | | 340.00 | |
FR Total operating income (I) | | | 350 463.00 | |
FS Purchases of goods (including customs duties) | | | 14 717.00 | |
FT Inventory change (goods) | | | -2 977.00 | |
FU Purchases of raw materials and other supplies | | | 84 235.00 | |
FV Inventory change (raw materials and supplies) | | | -2 218.00 | |
FW Other purchases and external expenses | | | 117 046.00 | |
FX Taxes, duties, and similar payments | | | 7 468.00 | |
FY Salaries and Wages | | | 84 782.00 | |
FZ Social Security Contributions | | | 15 694.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 286.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 29 875.00 | |
GE Other Expenses | | | 614.00 | |
GF Total Operating Expenses (II) | | | 349 523.00 | |
GG - OPERATING RESULT (I - II) | | | 939.00 | |
GL Other interest and similar income | | | 638.00 | |
GP Total financial income (V) | | | 638.00 | |
GR Interest and similar expenses | | | 732.00 | |
GU Total financial expenses (VI) | | | 732.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -94.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 845.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 76.00 | | |
HH Total exceptional expenses (VIII) | | 76.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -76.00 | | |
HK Income tax | 4 608.00 | 568.00 | | 4 608.00 |
HL TOTAL REVENUE (I + III + V + VII) | 351 100.00 | 280 701.00 | | 351 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 354 863.00 | 273 341.00 | | 354 863.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 763.00 | 7 361.00 | | -3 763.00 |
| |
| 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 | 221 999.00 | | | 221 999.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 12 904.00 | | | 12 904.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 000.00 | |
I4 DECREASES Grand Total | | | 221 999.00 | |
IN DECREASES Start-up, development, or research expenses | | | 12 904.00 | |
IO DECREASES Total including other intangible assets | | | 160 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 095.00 | |
KD ACQUISITIONS Total including other intangible assets | 160 000.00 | | | 160 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 095.00 | | | 40 095.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 000.00 | | | 9 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 204.00 | 286.00 | | 52 204.00 |
CY DEPRECIATION Start-up, development, or research expenses | 12 904.00 | | | 12 904.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 300.00 | 286.00 | | 39 300.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | 29 875.00 | | |
7B Total provisions for depreciation | | 29 875.00 | | |
7C Grand total | | 29 875.00 | | |
UE of which provisions and reversals: - Operating | | 29 875.00 | | |
| |
| 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 | 121 136.00 | 121 136.00 | | 121 136.00 |
8C Staff and Related Accounts | 19 972.00 | 19 972.00 | | 19 972.00 |
8D Social Security and Other Social Organizations | 6 366.00 | 6 366.00 | | 6 366.00 |
8E Income Taxes | 4 040.00 | 4 040.00 | | 4 040.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 620.00 | 2 620.00 | | 2 620.00 |
UT Other financial assets | 9 000.00 | 9 000.00 | | 9 000.00 |
VB VAT | 18 573.00 | 18 573.00 | | 18 573.00 |
VG Loans with a maturity of up to one year at origin | 181.00 | 181.00 | | 181.00 |
VI Group and Associates | 13 718.00 | 13 718.00 | | 13 718.00 |
VQ Other Taxes, Duties, and Similar Debts | 586.00 | 586.00 | | 586.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 29 875.00 | 29 875.00 | | 29 875.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 447.00 | 57 447.00 | | 57 447.00 |
VW VAT | 4 573.00 | 4 573.00 | | 4 573.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 173 192.00 | 173 192.00 | | 173 192.00 |
