| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 30 000.00 | | 30 000.00 | 30 000.00 |
AR Technical installations, industrial equipment and tools | 16 698.00 | 11 977.00 | 4 721.00 | 16 698.00 |
AT Other tangible assets | 35 944.00 | 33 107.00 | 2 836.00 | 35 944.00 |
BH Other financial assets | 8 766.00 | | 8 766.00 | 8 766.00 |
BJ TOTAL (I) | 91 408.00 | 45 084.00 | 46 323.00 | 91 408.00 |
BT Goods | 41 853.00 | | 41 853.00 | 41 853.00 |
BZ Other receivables | 11 098.00 | | 11 098.00 | 11 098.00 |
CF Cash and cash equivalents | 16 455.00 | | 16 455.00 | 16 455.00 |
CJ TOTAL (II) | 69 406.00 | | 69 406.00 | 69 406.00 |
CO Grand total (0 to V) | 160 813.00 | 45 084.00 | 115 729.00 | 160 813.00 |
| |
| 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 |
DH Retained earnings | 38 896.00 | 58 307.00 | | 38 896.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 195.00 | -19 411.00 | | 20 195.00 |
DL TOTAL (I) | 67 891.00 | 47 696.00 | | 67 891.00 |
DU Loans and Debts from Credit Institutions (3) | | 4 773.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 205.00 | 1 270.00 | | 1 205.00 |
DX Trade payables and related accounts | 17 846.00 | 18 410.00 | | 17 846.00 |
DY Tax and social security liabilities | 28 787.00 | 15 553.00 | | 28 787.00 |
EC TOTAL (IV) | 47 838.00 | 40 006.00 | | 47 838.00 |
EE Grand total (I to V) | 115 729.00 | 87 702.00 | | 115 729.00 |
EG Accrued income and payables due within one year | 47 838.00 | 40 006.00 | | 47 838.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 723 597.00 | | 723 597.00 | 723 597.00 |
FJ Net sales | 723 597.00 | | 723 597.00 | 723 597.00 |
FR Total operating income (I) | | | 723 597.00 | |
FS Purchases of goods (including customs duties) | | | 539 228.00 | |
FT Inventory change (goods) | | | -1 212.00 | |
FU Purchases of raw materials and other supplies | | | 138.00 | |
FW Other purchases and external expenses | | | 69 184.00 | |
FX Taxes, duties, and similar payments | | | 2 344.00 | |
FY Salaries and Wages | | | 68 184.00 | |
FZ Social Security Contributions | | | 17 470.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 985.00 | |
GE Other Expenses | | | 1 397.00 | |
GF Total Operating Expenses (II) | | | 702 721.00 | |
GG - OPERATING RESULT (I - II) | | | 20 876.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 21.00 | |
GP Total financial income (V) | | | 21.00 | |
GU Total financial expenses (VI) | | | 458.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -437.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 439.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 90.00 | | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | | | -90.00 |
HK Income tax | 154.00 | | | 154.00 |
HL TOTAL REVENUE (I + III + V + VII) | 723 616.00 | 560 530.00 | | 723 616.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 703 423.00 | 579 941.00 | | 703 423.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 195.00 | -19 411.00 | | 20 195.00 |
| |
| 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 | 91 408.00 | | | 91 408.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 766.00 | |
I4 DECREASES Grand Total | | | 91 408.00 | |
IO DECREASES Total including other intangible assets | | | 30 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 52 642.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 000.00 | | | 30 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 52 642.00 | | | 52 642.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 766.00 | | | 8 766.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 095.00 | 5 989.00 | | 39 095.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 095.00 | 5 989.00 | | 39 095.00 |
