| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 60 000.00 | | 60 000.00 | 60 000.00 |
AR Technical installations, industrial equipment and tools | 630.00 | 359.00 | 271.00 | 630.00 |
AT Other tangible assets | 12 372.00 | 3 012.00 | 9 360.00 | 12 372.00 |
BH Other financial assets | 2 100.00 | | 2 100.00 | 2 100.00 |
BJ TOTAL (I) | 75 102.00 | 3 371.00 | 71 731.00 | 75 102.00 |
BX Customers and related accounts | 6 100.00 | | 6 100.00 | 6 100.00 |
BZ Other receivables | 2 370.00 | | 2 370.00 | 2 370.00 |
CF Cash and cash equivalents | 59 636.00 | | 59 636.00 | 59 636.00 |
CH Prepaid expenses | 336.00 | | 336.00 | 336.00 |
CJ TOTAL (II) | 68 442.00 | | 68 442.00 | 68 442.00 |
CO Grand total (0 to V) | 143 544.00 | 3 371.00 | 140 173.00 | 143 544.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 63 777.00 | 31 410.00 | | 63 777.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 594.00 | 32 367.00 | | 24 594.00 |
DL TOTAL (I) | 92 771.00 | 68 177.00 | | 92 771.00 |
DV Miscellaneous Loans and Financial Debts (4) | 532.00 | 8 801.00 | | 532.00 |
DX Trade payables and related accounts | 7 241.00 | 4 236.00 | | 7 241.00 |
DY Tax and social security liabilities | 39 629.00 | 35 497.00 | | 39 629.00 |
EC TOTAL (IV) | 47 402.00 | 48 534.00 | | 47 402.00 |
EE Grand total (I to V) | 140 173.00 | 116 711.00 | | 140 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 164 807.00 | | 164 807.00 | 164 807.00 |
FJ Net sales | 164 807.00 | | 164 807.00 | 164 807.00 |
FR Total operating income (I) | | | 164 807.00 | |
FU Purchases of raw materials and other supplies | | | 2 304.00 | |
FW Other purchases and external expenses | | | 33 674.00 | |
FX Taxes, duties, and similar payments | | | 1 152.00 | |
FY Salaries and Wages | | | 65 000.00 | |
FZ Social Security Contributions | | | 29 718.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 732.00 | |
GF Total Operating Expenses (II) | | | 134 580.00 | |
GG - OPERATING RESULT (I - II) | | | 30 227.00 | |
GR Interest and similar expenses | | | 359.00 | |
GU Total financial expenses (VI) | | | 359.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -359.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 868.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 274.00 | 7 643.00 | | 5 274.00 |
HL TOTAL REVENUE (I + III + V + VII) | 164 807.00 | 173 392.00 | | 164 807.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 140 213.00 | 141 025.00 | | 140 213.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 594.00 | 32 367.00 | | 24 594.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 65 164.00 | | 10 538.00 | 65 164.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 100.00 | |
I4 DECREASES Grand Total | | 600.00 | 75 102.00 | |
IO DECREASES Total including other intangible assets | | | 60 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 600.00 | 13 002.00 | |
KD ACQUISITIONS Total including other intangible assets | 60 000.00 | | | 60 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 064.00 | | 10 538.00 | 3 064.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 100.00 | | | 2 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 238.00 | 2 732.00 | 600.00 | 1 238.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 238.00 | 2 732.00 | 600.00 | 1 238.00 |
| |
| 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 | 7 241.00 | 7 241.00 | | 7 241.00 |
8C Staff and Related Accounts | 16 000.00 | 16 000.00 | | 16 000.00 |
8D Social Security and Other Social Organizations | 23 171.00 | 23 171.00 | | 23 171.00 |
UT Other financial assets | 2 100.00 | | 2 100.00 | 2 100.00 |
UX Other trade receivables | 6 100.00 | 6 100.00 | | 6 100.00 |
VI Group and Associates | 532.00 | 532.00 | | 532.00 |
VM Income taxes | 2 370.00 | 2 370.00 | | 2 370.00 |
VQ Other Taxes, Duties, and Similar Debts | 458.00 | 458.00 | | 458.00 |
VS Prepaid expenses | 336.00 | 336.00 | | 336.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 906.00 | 8 806.00 | 2 100.00 | 10 906.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 402.00 | 47 402.00 | | 47 402.00 |
