| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 42 000.00 | | 42 000.00 | 42 000.00 |
AT Other tangible assets | 14 627.00 | 9 942.00 | 4 685.00 | 14 627.00 |
BH Other financial assets | 561.00 | | 561.00 | 561.00 |
BJ TOTAL (I) | 57 188.00 | 9 942.00 | 47 246.00 | 57 188.00 |
BL Raw materials, supplies | 946.00 | | 946.00 | 946.00 |
BT Goods | 117.00 | | 117.00 | 117.00 |
BZ Other receivables | 193.00 | | 193.00 | 193.00 |
CF Cash and cash equivalents | 9 778.00 | | 9 778.00 | 9 778.00 |
CH Prepaid expenses | 36.00 | | 36.00 | 36.00 |
CJ TOTAL (II) | 11 070.00 | | 11 070.00 | 11 070.00 |
CO Grand total (0 to V) | 68 258.00 | 9 942.00 | 58 316.00 | 68 258.00 |
| |
| 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 | 17 167.00 | 14 939.00 | | 17 167.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 835.00 | 2 228.00 | | 2 835.00 |
DL TOTAL (I) | 21 102.00 | 18 267.00 | | 21 102.00 |
DU Loans and Debts from Credit Institutions (3) | 6 048.00 | 9 054.00 | | 6 048.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 935.00 | 21 615.00 | | 24 935.00 |
DX Trade payables and related accounts | 1 954.00 | 2 399.00 | | 1 954.00 |
DY Tax and social security liabilities | 4 277.00 | 1 345.00 | | 4 277.00 |
EC TOTAL (IV) | 37 214.00 | 34 413.00 | | 37 214.00 |
EE Grand total (I to V) | 58 316.00 | 52 680.00 | | 58 316.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 316.00 | | 316.00 | 316.00 |
FG Production sold - services | 31 866.00 | | 31 866.00 | 31 866.00 |
FJ Net sales | 32 182.00 | | 32 182.00 | 32 182.00 |
FO Operating subsidies | | | 2 817.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 35 000.00 | |
FS Purchases of goods (including customs duties) | | | 204.00 | |
FT Inventory change (goods) | | | 52.00 | |
FU Purchases of raw materials and other supplies | | | 1 687.00 | |
FV Inventory change (raw materials and supplies) | | | 62.00 | |
FW Other purchases and external expenses | | | 9 636.00 | |
FX Taxes, duties, and similar payments | | | 1 810.00 | |
FY Salaries and Wages | | | 11 500.00 | |
FZ Social Security Contributions | | | 5 722.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 232.00 | |
GE Other Expenses | | | 163.00 | |
GF Total Operating Expenses (II) | | | 32 067.00 | |
GG - OPERATING RESULT (I - II) | | | 2 933.00 | |
GR Interest and similar expenses | | | 97.00 | |
GU Total financial expenses (VI) | | | 97.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -97.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 837.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2.00 | 344.00 | | 2.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 000.00 | 39 614.00 | | 35 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 165.00 | 37 386.00 | | 32 165.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 835.00 | 2 228.00 | | 2 835.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 710.00 | 1 232.00 | | 8 710.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 710.00 | 1 232.00 | | 8 710.00 |
| |
| 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 | 24 935.00 | 24 935.00 | | 24 935.00 |
8B Suppliers and Related Accounts | 1 954.00 | 1 954.00 | | 1 954.00 |
8D Social Security and Other Social Organizations | 4 277.00 | 4 277.00 | | 4 277.00 |
UT Other financial assets | 561.00 | | 561.00 | 561.00 |
VG Loans with a maturity of up to one year at origin | 6 048.00 | 6 048.00 | | 6 048.00 |
VS Prepaid expenses | 229.00 | 229.00 | | 229.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 790.00 | 229.00 | 561.00 | 790.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 214.00 | 37 214.00 | | 37 214.00 |
