| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | 1 200.00 | |
BJ TOTAL (I) | | | 1 200.00 | |
BT Goods | | | 14 307.00 | |
BX Customers and related accounts | | | 334.00 | |
BZ Other receivables | | | 971.00 | |
CD Marketable securities | | | | |
CF Cash and cash equivalents | | | 162 626.00 | |
CH Prepaid expenses | | | 2 651.00 | |
CJ TOTAL (II) | | | 180 889.00 | |
CO Grand total (0 to V) | | | 182 089.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 135 236.00 | 128 897.00 | | 135 236.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 910.00 | 6 340.00 | | 20 910.00 |
DL TOTAL (I) | 159 447.00 | 138 536.00 | | 159 447.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 677.00 | 6 631.00 | | 6 677.00 |
DX Trade payables and related accounts | 869.00 | 9 110.00 | | 869.00 |
DY Tax and social security liabilities | 15 097.00 | 14 263.00 | | 15 097.00 |
EC TOTAL (IV) | 22 643.00 | 30 004.00 | | 22 643.00 |
EE Grand total (I to V) | 182 089.00 | 168 540.00 | | 182 089.00 |
EG Accrued income and payables due within one year | 22 643.00 | 30 004.00 | | 22 643.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 99 795.00 | |
FD Production sold - goods | | | 39 637.00 | |
FJ Net sales | | | 139 431.00 | |
FO Operating subsidies | | | 650.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 962.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 142 046.00 | |
FS Purchases of goods (including customs duties) | | | 61 038.00 | |
FT Inventory change (goods) | | | 1 330.00 | |
FW Other purchases and external expenses | | | 20 640.00 | |
FX Taxes, duties, and similar payments | | | 1 367.00 | |
FY Salaries and Wages | | | 33 460.00 | |
FZ Social Security Contributions | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 2 079.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 119 918.00 | |
GG - OPERATING RESULT (I - II) | | | 22 128.00 | |
GL Other interest and similar income | | | 812.00 | |
GP Total financial income (V) | | | 812.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 812.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 030.00 | | | 2 030.00 |
HL TOTAL REVENUE (I + III + V + VII) | 142 859.00 | 120 274.00 | | 142 859.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 948.00 | 113 935.00 | | 121 948.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 910.00 | 6 340.00 | | 20 910.00 |
| |
| 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 | 3 320.00 | | | 3 320.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 200.00 | |
I4 DECREASES Grand Total | | | 3 320.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 120.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 120.00 | | | 2 120.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 200.00 | | | 1 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 120.00 | | | 2 120.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 120.00 | | | 2 120.00 |
| |
| 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 | 869.00 | 869.00 | | 869.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 774.00 | 21 774.00 | | 21 774.00 |
UT Other financial assets | 1 200.00 | | 1 200.00 | 1 200.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 305.00 | 1 305.00 | | 1 305.00 |
VS Prepaid expenses | 2 651.00 | 2 651.00 | | 2 651.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 156.00 | 3 956.00 | 1 200.00 | 5 156.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 643.00 | 22 643.00 | | 22 643.00 |
