| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 73 500.00 | | 73 500.00 | 73 500.00 |
AR Technical installations, industrial equipment and tools | 1 500.00 | 1 500.00 | | 1 500.00 |
AT Other tangible assets | 5 916.00 | 3 801.00 | 2 115.00 | 5 916.00 |
BH Other financial assets | 1 986.00 | | 1 986.00 | 1 986.00 |
BJ TOTAL (I) | 82 904.00 | 5 301.00 | 77 603.00 | 82 904.00 |
BT Goods | 4 984.00 | | 4 984.00 | 4 984.00 |
CD Marketable securities | 9 819.00 | | 9 819.00 | 9 819.00 |
CF Cash and cash equivalents | 12 104.00 | | 12 104.00 | 12 104.00 |
CH Prepaid expenses | 2 540.00 | | 2 540.00 | 2 540.00 |
CJ TOTAL (II) | 29 447.00 | | 29 447.00 | 29 447.00 |
CO Grand total (0 to V) | 112 351.00 | 5 301.00 | 107 051.00 | 112 351.00 |
| |
| 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 |
DH Retained earnings | 101 881.00 | 92 993.00 | | 101 881.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 493.00 | 8 888.00 | | 2 493.00 |
DL TOTAL (I) | 105 474.00 | 102 981.00 | | 105 474.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 11 751.00 | | |
DW Advances and down payments received on current orders | 698.00 | 2 139.00 | | 698.00 |
DX Trade payables and related accounts | 879.00 | 892.00 | | 879.00 |
EC TOTAL (IV) | 1 577.00 | 14 781.00 | | 1 577.00 |
EE Grand total (I to V) | 107 051.00 | 117 762.00 | | 107 051.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 76 133.00 | | 76 133.00 | 76 133.00 |
FJ Net sales | 76 133.00 | | 76 133.00 | 76 133.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 076.00 | |
FR Total operating income (I) | | | 77 209.00 | |
FS Purchases of goods (including customs duties) | | | 18 514.00 | |
FT Inventory change (goods) | | | 634.00 | |
FW Other purchases and external expenses | | | 18 077.00 | |
FX Taxes, duties, and similar payments | | | 652.00 | |
FY Salaries and Wages | | | 22 516.00 | |
FZ Social Security Contributions | | | 12 014.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 553.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 73 980.00 | |
GG - OPERATING RESULT (I - II) | | | 3 230.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 230.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 260.00 | | | 260.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -260.00 | | | -260.00 |
HK Income tax | 477.00 | 1 556.00 | | 477.00 |
HL TOTAL REVENUE (I + III + V + VII) | 77 209.00 | 78 148.00 | | 77 209.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 74 717.00 | 69 260.00 | | 74 717.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 493.00 | 8 888.00 | | 2 493.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 748.00 | 1 553.00 | | 3 748.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 748.00 | 1 553.00 | | 3 748.00 |
| |
| 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 | 879.00 | 879.00 | | 879.00 |
8D Social Security and Other Social Organizations | 698.00 | 698.00 | | 698.00 |
UT Other financial assets | 1 988.00 | | 1 988.00 | 1 988.00 |
VS Prepaid expenses | 2 540.00 | 2 540.00 | | 2 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 528.00 | 2 540.00 | 1 988.00 | 4 528.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 577.00 | 1 577.00 | | 1 577.00 |
