| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 000.00 | | 5 000.00 | 5 000.00 |
AR Technical installations, industrial equipment and tools | 11 264.00 | 11 264.00 | | 11 264.00 |
AT Other tangible assets | 39 078.00 | 38 031.00 | 1 047.00 | 39 078.00 |
BJ TOTAL (I) | 55 343.00 | 49 295.00 | 6 047.00 | 55 343.00 |
BT Goods | | | 1.00 | |
BX Customers and related accounts | 8 130.00 | | 8 130.00 | 8 130.00 |
BZ Other receivables | 1 705.00 | | 1 705.00 | 1 705.00 |
CF Cash and cash equivalents | 69 509.00 | | 69 509.00 | 69 509.00 |
CJ TOTAL (II) | 79 344.00 | | 79 344.00 | 79 344.00 |
CO Grand total (0 to V) | 134 686.00 | 49 295.00 | 85 391.00 | 134 686.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DH Retained earnings | 4 946.00 | 10 829.00 | | 4 946.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 001.00 | 24 118.00 | | 48 001.00 |
DL TOTAL (I) | 59 548.00 | 41 546.00 | | 59 548.00 |
DV Miscellaneous Loans and Financial Debts (4) | 329.00 | 8 819.00 | | 329.00 |
DX Trade payables and related accounts | 3 177.00 | 1 203.00 | | 3 177.00 |
DY Tax and social security liabilities | 22 337.00 | 8 034.00 | | 22 337.00 |
EC TOTAL (IV) | 25 843.00 | 18 056.00 | | 25 843.00 |
EE Grand total (I to V) | 85 391.00 | 59 602.00 | | 85 391.00 |
EG Accrued income and payables due within one year | 25 843.00 | 18 056.00 | | 25 843.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 226 757.00 | | 226 757.00 | 226 757.00 |
FJ Net sales | 226 757.00 | | 226 757.00 | 226 757.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 433.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 227 192.00 | |
FU Purchases of raw materials and other supplies | | | 21 060.00 | |
FW Other purchases and external expenses | | | 56 219.00 | |
FX Taxes, duties, and similar payments | | | 1 901.00 | |
FY Salaries and Wages | | | 58 554.00 | |
FZ Social Security Contributions | | | 29 571.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 31.00 | |
GE Other Expenses | | | 70.00 | |
GF Total Operating Expenses (II) | | | 167 406.00 | |
GG - OPERATING RESULT (I - II) | | | 59 785.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 785.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 784.00 | 4 256.00 | | 11 784.00 |
HL TOTAL REVENUE (I + III + V + VII) | 227 192.00 | 153 699.00 | | 227 192.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 179 190.00 | 129 581.00 | | 179 190.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 001.00 | 24 118.00 | | 48 001.00 |
| |
| 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 | 56 604.00 | | 1 078.00 | 56 604.00 |
I4 DECREASES Grand Total | | 2 340.00 | 55 343.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 340.00 | 50 343.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | | 5 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 51 604.00 | | 1 078.00 | 51 604.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 604.00 | 31.00 | 2 340.00 | 51 604.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 51 604.00 | 31.00 | 2 340.00 | 51 604.00 |
| |
| 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 | 3 177.00 | 3 177.00 | | 3 177.00 |
8C Staff and Related Accounts | 500.00 | 500.00 | | 500.00 |
8D Social Security and Other Social Organizations | 6 466.00 | 6 466.00 | | 6 466.00 |
8E Income Taxes | 7 528.00 | 7 528.00 | | 7 528.00 |
UX Other trade receivables | 8 130.00 | 8 130.00 | | 8 130.00 |
VB VAT | 329.00 | 329.00 | | 329.00 |
VI Group and Associates | 3 829.00 | 3 829.00 | | 3 829.00 |
VP Miscellaneous | 1 376.00 | 1 376.00 | | 1 376.00 |
VQ Other Taxes, Duties, and Similar Debts | 341.00 | 341.00 | | 341.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 835.00 | 9 835.00 | | 9 835.00 |
VW VAT | 4 002.00 | 4 002.00 | | 4 002.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 843.00 | 25 843.00 | | 25 843.00 |
