| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 110 000.00 | | 110 000.00 | 110 000.00 |
AR Technical installations, industrial equipment and tools | 50 610.00 | 21 222.00 | 29 388.00 | 50 610.00 |
AT Other tangible assets | 3 494.00 | 2 843.00 | 651.00 | 3 494.00 |
BJ TOTAL (I) | 164 104.00 | 24 065.00 | 140 039.00 | 164 104.00 |
BT Goods | 4 390.00 | | 4 390.00 | 4 390.00 |
BZ Other receivables | 5 228.00 | | 5 228.00 | 5 228.00 |
CF Cash and cash equivalents | 8 919.00 | | 8 919.00 | 8 919.00 |
CH Prepaid expenses | 124.00 | | 124.00 | 124.00 |
CJ TOTAL (II) | 18 661.00 | | 18 661.00 | 18 661.00 |
CO Grand total (0 to V) | 182 765.00 | 24 065.00 | 158 700.00 | 182 765.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 21 787.00 | 21 440.00 | | 21 787.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 661.00 | 347.00 | | 2 661.00 |
DL TOTAL (I) | 25 548.00 | 22 887.00 | | 25 548.00 |
DU Loans and Debts from Credit Institutions (3) | 92 873.00 | 104 866.00 | | 92 873.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 943.00 | 19 826.00 | | 18 943.00 |
DX Trade payables and related accounts | 17 081.00 | 14 577.00 | | 17 081.00 |
DY Tax and social security liabilities | 4 255.00 | 3 928.00 | | 4 255.00 |
EC TOTAL (IV) | 133 152.00 | 143 198.00 | | 133 152.00 |
EE Grand total (I to V) | 158 700.00 | 166 085.00 | | 158 700.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 213 805.00 | | 213 805.00 | 213 805.00 |
FJ Net sales | 213 805.00 | | 213 805.00 | 213 805.00 |
FO Operating subsidies | | | 3 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 217 318.00 | |
FS Purchases of goods (including customs duties) | | | 132 765.00 | |
FT Inventory change (goods) | | | -795.00 | |
FW Other purchases and external expenses | | | 39 966.00 | |
FX Taxes, duties, and similar payments | | | 3 623.00 | |
FY Salaries and Wages | | | 23 937.00 | |
FZ Social Security Contributions | | | 4 160.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 107.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 212 765.00 | |
GG - OPERATING RESULT (I - II) | | | 4 554.00 | |
GR Interest and similar expenses | | | 1 397.00 | |
GU Total financial expenses (VI) | | | 1 397.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 397.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 157.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 496.00 | 64.00 | | 496.00 |
HL TOTAL REVENUE (I + III + V + VII) | 217 318.00 | 195 561.00 | | 217 318.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 214 658.00 | 195 214.00 | | 214 658.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 661.00 | 347.00 | | 2 661.00 |
HP References: Equipment leasing | 4 708.00 | 1 373.00 | | 4 708.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 958.00 | 9 107.00 | | 14 958.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 958.00 | 9 107.00 | | 14 958.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 18 943.00 | 18 943.00 | | 18 943.00 |
8B Suppliers and Related Accounts | 17 081.00 | 17 081.00 | | 17 081.00 |
8D Social Security and Other Social Organizations | 4 255.00 | 4 255.00 | | 4 255.00 |
VG Loans with a maturity of up to one year at origin | 92 873.00 | 19 142.00 | 73 731.00 | 92 873.00 |
VS Prepaid expenses | 5 352.00 | 5 352.00 | | 5 352.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 352.00 | 5 352.00 | | 5 352.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 133 152.00 | 59 421.00 | 73 731.00 | 133 152.00 |
