| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 150 000.00 | 80 000.00 | 70 000.00 | 150 000.00 |
AJ Other Intangible Assets | 17 515.00 | 17 515.00 | | 17 515.00 |
AR Technical installations, industrial equipment and tools | 38 787.00 | 38 787.00 | | 38 787.00 |
AT Other tangible assets | 86 167.00 | 83 906.00 | 2 261.00 | 86 167.00 |
BJ TOTAL (I) | 292 470.00 | 220 209.00 | 72 261.00 | 292 470.00 |
BT Goods | 138 593.00 | | 138 593.00 | 138 593.00 |
BX Customers and related accounts | 48 839.00 | | 48 839.00 | 48 839.00 |
BZ Other receivables | 40 378.00 | | 40 378.00 | 40 378.00 |
CF Cash and cash equivalents | 150 591.00 | | 150 591.00 | 150 591.00 |
CH Prepaid expenses | 9 218.00 | | 9 218.00 | 9 218.00 |
CJ TOTAL (II) | 387 620.00 | | 387 620.00 | 387 620.00 |
CO Grand total (0 to V) | 680 091.00 | 220 209.00 | 459 881.00 | 680 091.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 968.00 | 968.00 | | 968.00 |
DH Retained earnings | -21 558.00 | -22 614.00 | | -21 558.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 648.00 | 1 055.00 | | 648.00 |
DL TOTAL (I) | 130 058.00 | 129 409.00 | | 130 058.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 000.00 | 300 000.00 | | 200 000.00 |
DX Trade payables and related accounts | 94 066.00 | 54 400.00 | | 94 066.00 |
DY Tax and social security liabilities | 27 756.00 | 20 157.00 | | 27 756.00 |
EA Other liabilities | 8 000.00 | 8 713.00 | | 8 000.00 |
EC TOTAL (IV) | 329 823.00 | 383 271.00 | | 329 823.00 |
EE Grand total (I to V) | 459 881.00 | 512 681.00 | | 459 881.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 202 735.00 | | 1 202 735.00 | 1 202 735.00 |
FG Production sold - services | 47 765.00 | | 47 765.00 | 47 765.00 |
FJ Net sales | 1 250 500.00 | | 1 250 500.00 | 1 250 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 264.00 | |
FQ Other income | | | 715.00 | |
FR Total operating income (I) | | | 1 261 481.00 | |
FS Purchases of goods (including customs duties) | | | 785 551.00 | |
FT Inventory change (goods) | | | 9 603.00 | |
FU Purchases of raw materials and other supplies | | | 55 554.00 | |
FW Other purchases and external expenses | | | 252 836.00 | |
FX Taxes, duties, and similar payments | | | 3 096.00 | |
FY Salaries and Wages | | | 115 277.00 | |
FZ Social Security Contributions | | | 36 344.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 774.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | -20.00 | |
GF Total Operating Expenses (II) | | | 1 260 018.00 | |
GG - OPERATING RESULT (I - II) | | | 1 462.00 | |
GR Interest and similar expenses | | | 3 703.00 | |
GU Total financial expenses (VI) | | | 3 703.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 703.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 240.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 889.00 | 4 015.00 | | 2 889.00 |
HD Total exceptional income (VII) | 2 889.00 | 4 015.00 | | 2 889.00 |
HE Exceptional expenses on management operations | | 34 901.00 | | |
HH Total exceptional expenses (VIII) | | 34 901.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 889.00 | -30 886.00 | | 2 889.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 264 370.00 | 1 310 611.00 | | 1 264 370.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 263 721.00 | 1 309 555.00 | | 1 263 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 648.00 | 1 055.00 | | 648.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | 292 470.00 | | | 292 470.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 124 955.00 | | | 124 955.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 138 435.00 | 1 774.00 | | 138 435.00 |
PE DEPRECIATION Total including other intangible assets | 17 515.00 | | | 17 515.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 120 920.00 | 1 774.00 | | 120 920.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 80 000.00 | | | 80 000.00 |
6N Inventories and work in progress | 3 000.00 | | 3 000.00 | 3 000.00 |
6T Receivables | 2 614.00 | | 2 614.00 | 2 614.00 |
7B Total provisions for depreciation | 85 614.00 | | 5 614.00 | 85 614.00 |
7C Grand total | 85 614.00 | | 5 614.00 | 85 614.00 |
UE of which provisions and reversals: - Operating | | | 5 614.00 | |
| |
| 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 | 94 066.00 | 94 066.00 | | 94 066.00 |
8C Staff and Related Accounts | 7 720.00 | 7 720.00 | | 7 720.00 |
8D Social Security and Other Social Organizations | 17 680.00 | 17 680.00 | | 17 680.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 000.00 | 8 000.00 | | 8 000.00 |
UX Other trade receivables | 48 839.00 | 48 839.00 | | 48 839.00 |
VB VAT | 21 300.00 | 21 300.00 | | 21 300.00 |
VI Group and Associates | 200 000.00 | 200 000.00 | | 200 000.00 |
VP Miscellaneous | 18 918.00 | 18 918.00 | | 18 918.00 |
VQ Other Taxes, Duties, and Similar Debts | 704.00 | 704.00 | | 704.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 159.00 | 159.00 | | 159.00 |
VS Prepaid expenses | 9 218.00 | 9 218.00 | | 9 218.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 98 435.00 | 98 435.00 | | 98 435.00 |
VW VAT | 1 652.00 | 1 652.00 | | 1 652.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 329 823.00 | 329 823.00 | | 329 823.00 |
