| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 31 000.00 | | 31 000.00 | 31 000.00 |
AR Technical installations, industrial equipment and tools | 14 010.00 | 10 881.00 | 3 129.00 | 14 010.00 |
AT Other tangible assets | 8 428.00 | 4 479.00 | 3 949.00 | 8 428.00 |
BJ TOTAL (I) | 53 438.00 | 15 360.00 | 38 078.00 | 53 438.00 |
BT Goods | 1 231.00 | | 1 231.00 | 1 231.00 |
BZ Other receivables | 10 858.00 | | 10 858.00 | 10 858.00 |
CF Cash and cash equivalents | 14 923.00 | | 14 923.00 | 14 923.00 |
CJ TOTAL (II) | 27 012.00 | | 27 012.00 | 27 012.00 |
CO Grand total (0 to V) | 80 449.00 | 15 360.00 | 65 089.00 | 80 449.00 |
| |
| 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 | 30 840.00 | 21 024.00 | | 30 840.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 938.00 | 9 816.00 | | 2 938.00 |
DL TOTAL (I) | 34 878.00 | 31 940.00 | | 34 878.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 989.00 | 12 290.00 | | 11 989.00 |
DX Trade payables and related accounts | 16 293.00 | 10 318.00 | | 16 293.00 |
DY Tax and social security liabilities | 1 929.00 | 2 867.00 | | 1 929.00 |
EC TOTAL (IV) | 30 211.00 | 25 475.00 | | 30 211.00 |
EE Grand total (I to V) | 65 089.00 | 57 416.00 | | 65 089.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 76 433.00 | | 76 433.00 | 76 433.00 |
FJ Net sales | 76 433.00 | | 76 433.00 | 76 433.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 485.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 76 926.00 | |
FS Purchases of goods (including customs duties) | | | 33 828.00 | |
FT Inventory change (goods) | | | 344.00 | |
FW Other purchases and external expenses | | | 27 911.00 | |
FX Taxes, duties, and similar payments | | | 1 496.00 | |
FY Salaries and Wages | | | 2 841.00 | |
FZ Social Security Contributions | | | 182.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 034.00 | |
GE Other Expenses | | | 660.00 | |
GF Total Operating Expenses (II) | | | 69 296.00 | |
GG - OPERATING RESULT (I - II) | | | 7 630.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 630.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 846.00 | | |
HD Total exceptional income (VII) | | 846.00 | | |
HE Exceptional expenses on management operations | 4 173.00 | 2 663.00 | | 4 173.00 |
HH Total exceptional expenses (VIII) | 4 173.00 | 2 663.00 | | 4 173.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 173.00 | -1 817.00 | | -4 173.00 |
HK Income tax | 519.00 | 1 688.00 | | 519.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 926.00 | 116 606.00 | | 76 926.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 988.00 | 106 790.00 | | 73 988.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 938.00 | 9 816.00 | | 2 938.00 |
| |
| 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 | 53 438.00 | | | 53 438.00 |
I4 DECREASES Grand Total | | | 53 438.00 | |
IO DECREASES Total including other intangible assets | | | 31 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 438.00 | |
KD ACQUISITIONS Total including other intangible assets | 31 000.00 | | | 31 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 438.00 | | | 22 438.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 326.00 | 2 034.00 | | 13 326.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 326.00 | 2 034.00 | | 13 326.00 |
