| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 293 000.00 | | 293 000.00 | 293 000.00 |
AT Other tangible assets | 2 851.00 | 2 851.00 | | 2 851.00 |
BD Other fixed assets | 800.00 | | 800.00 | 800.00 |
BJ TOTAL (I) | 296 651.00 | 2 851.00 | 293 800.00 | 296 651.00 |
BX Customers and related accounts | 32 406.00 | | 32 406.00 | 32 406.00 |
BZ Other receivables | 34 656.00 | | 34 656.00 | 34 656.00 |
CF Cash and cash equivalents | 139 363.00 | | 139 363.00 | 139 363.00 |
CJ TOTAL (II) | 206 426.00 | | 206 426.00 | 206 426.00 |
CO Grand total (0 to V) | 503 077.00 | 2 851.00 | 500 226.00 | 503 077.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 190 349.00 | 161 253.00 | | 190 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 148 197.00 | 179 096.00 | | 148 197.00 |
DL TOTAL (I) | 347 346.00 | 349 149.00 | | 347 346.00 |
DU Loans and Debts from Credit Institutions (3) | 52.00 | 106.00 | | 52.00 |
DV Miscellaneous Loans and Financial Debts (4) | 137 039.00 | 154 299.00 | | 137 039.00 |
DX Trade payables and related accounts | 15 536.00 | 11 659.00 | | 15 536.00 |
DY Tax and social security liabilities | 253.00 | 253.00 | | 253.00 |
EC TOTAL (IV) | 152 880.00 | 166 317.00 | | 152 880.00 |
EE Grand total (I to V) | 500 226.00 | 515 466.00 | | 500 226.00 |
EI Including equity loans | 137 039.00 | | | 137 039.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 697 053.00 | |
FJ Net sales | | | 697 053.00 | |
FR Total operating income (I) | | | 697 053.00 | |
FU Purchases of raw materials and other supplies | | | 56 087.00 | |
FW Other purchases and external expenses | | | 179 516.00 | |
FX Taxes, duties, and similar payments | | | 1 220.00 | |
FY Salaries and Wages | | | 261 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 282.00 | |
GF Total Operating Expenses (II) | | | 498 106.00 | |
GG - OPERATING RESULT (I - II) | | | 198 947.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 198 947.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 50 750.00 | 62 766.00 | | 50 750.00 |
HL TOTAL REVENUE (I + III + V + VII) | 697 053.00 | 734 960.00 | | 697 053.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 548 856.00 | 555 863.00 | | 548 856.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 148 197.00 | 179 096.00 | | 148 197.00 |
| |
| 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 | 296 651.00 | | | 296 651.00 |
I3 DECREASES Total Financial Fixed Assets | | | 800.00 | |
I4 DECREASES Grand Total | | | 296 651.00 | |
IO DECREASES Total including other intangible assets | | | 293 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 851.00 | |
KD ACQUISITIONS Total including other intangible assets | 293 000.00 | | | 293 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 851.00 | | | 2 851.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 800.00 | | | 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 569.00 | 282.00 | 2 851.00 | 2 569.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 569.00 | 282.00 | 2 851.00 | 2 569.00 |
| |
| 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 | 15 536.00 | 15 536.00 | | 15 536.00 |
UX Other trade receivables | 32 406.00 | 32 406.00 | | 32 406.00 |
VC Group and associates | 22 639.00 | 22 639.00 | | 22 639.00 |
VH Loans with a maturity of more than one year at origin | 52.00 | 52.00 | | 52.00 |
VI Group and Associates | 137 039.00 | 137 039.00 | | 137 039.00 |
VM Income taxes | 12 017.00 | 12 017.00 | | 12 017.00 |
VQ Other Taxes, Duties, and Similar Debts | 253.00 | 253.00 | | 253.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 062.00 | 67 062.00 | | 67 062.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 152 880.00 | 152 880.00 | | 152 880.00 |
