| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 20 000.00 | | 20 000.00 | 20 000.00 |
AR Technical installations, industrial equipment and tools | 18 339.00 | 15 567.00 | 2 772.00 | 18 339.00 |
AT Other tangible assets | 60 419.00 | 51 129.00 | 9 291.00 | 60 419.00 |
BH Other financial assets | 7 460.00 | | 7 460.00 | 7 460.00 |
BJ TOTAL (I) | 106 219.00 | 66 696.00 | 39 522.00 | 106 219.00 |
BT Goods | 45 602.00 | | 45 602.00 | 45 602.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 2 497.00 | | 2 497.00 | 2 497.00 |
CF Cash and cash equivalents | 77 614.00 | | 77 614.00 | 77 614.00 |
CJ TOTAL (II) | 125 713.00 | | 125 713.00 | 125 713.00 |
CO Grand total (0 to V) | 231 931.00 | 66 696.00 | 165 235.00 | 231 931.00 |
| |
| 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 | 37 039.00 | 21 892.00 | | 37 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 206.00 | 15 147.00 | | -1 206.00 |
DL TOTAL (I) | 36 934.00 | 38 139.00 | | 36 934.00 |
DU Loans and Debts from Credit Institutions (3) | 12 286.00 | 5 879.00 | | 12 286.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 357.00 | 27.00 | | 23 357.00 |
DX Trade payables and related accounts | 62 674.00 | 49 358.00 | | 62 674.00 |
DY Tax and social security liabilities | 18 547.00 | 24 674.00 | | 18 547.00 |
EA Other liabilities | 11 438.00 | 5 274.00 | | 11 438.00 |
EC TOTAL (IV) | 128 302.00 | 85 211.00 | | 128 302.00 |
EE Grand total (I to V) | 165 235.00 | 123 351.00 | | 165 235.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 833 466.00 | | 833 466.00 | 833 466.00 |
FJ Net sales | 833 466.00 | | 833 466.00 | 833 466.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 450.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 833 929.00 | |
FS Purchases of goods (including customs duties) | | | 613 221.00 | |
FT Inventory change (goods) | | | 405.00 | |
FW Other purchases and external expenses | | | 59 596.00 | |
FX Taxes, duties, and similar payments | | | 3 233.00 | |
FY Salaries and Wages | | | 139 883.00 | |
FZ Social Security Contributions | | | 6 071.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 917.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 833 344.00 | |
GG - OPERATING RESULT (I - II) | | | 584.00 | |
GR Interest and similar expenses | | | 76.00 | |
GU Total financial expenses (VI) | | | 76.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -76.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 508.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 788.00 | | |
HD Total exceptional income (VII) | | 788.00 | | |
HE Exceptional expenses on management operations | 1 468.00 | 25.00 | | 1 468.00 |
HH Total exceptional expenses (VIII) | 1 468.00 | 25.00 | | 1 468.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 468.00 | 763.00 | | -1 468.00 |
HK Income tax | 246.00 | 2 771.00 | | 246.00 |
HL TOTAL REVENUE (I + III + V + VII) | 833 929.00 | 931 184.00 | | 833 929.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 835 135.00 | 916 037.00 | | 835 135.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 206.00 | 15 147.00 | | -1 206.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 779.00 | 10 917.00 | | 55 779.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 55 779.00 | 10 917.00 | | 55 779.00 |
| |
| 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 | 23 357.00 | 23 357.00 | | 23 357.00 |
8B Suppliers and Related Accounts | 62 674.00 | 62 674.00 | | 62 674.00 |
8D Social Security and Other Social Organizations | 18 547.00 | 18 547.00 | | 18 547.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 438.00 | 11 438.00 | | 11 438.00 |
UT Other financial assets | 7 460.00 | | 7 460.00 | 7 460.00 |
VG Loans with a maturity of up to one year at origin | 12 286.00 | 12 286.00 | | 12 286.00 |
VS Prepaid expenses | 2 497.00 | 2 497.00 | | 2 497.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 957.00 | 2 497.00 | 7 460.00 | 9 957.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 128 302.00 | 128 302.00 | | 128 302.00 |
