| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 925.00 | 5 925.00 | | 5 925.00 |
AH Goodwill | 49 000.00 | | 49 000.00 | 49 000.00 |
AT Other tangible assets | 19 676.00 | 18 178.00 | 1 498.00 | 19 676.00 |
BH Other financial assets | 3 653.00 | | 3 653.00 | 3 653.00 |
BJ TOTAL (I) | 78 255.00 | 24 103.00 | 54 152.00 | 78 255.00 |
BT Goods | 20 491.00 | | 20 491.00 | 20 491.00 |
BZ Other receivables | 19.00 | | 19.00 | 19.00 |
CF Cash and cash equivalents | 26 497.00 | | 26 497.00 | 26 497.00 |
CJ TOTAL (II) | 47 008.00 | | 47 008.00 | 47 008.00 |
CO Grand total (0 to V) | 125 263.00 | 24 103.00 | 101 160.00 | 125 263.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | | | 4 000.00 |
DD Legal reserve (1) | 400.00 | | | 400.00 |
DH Retained earnings | 61 014.00 | | | 61 014.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 972.00 | | | 14 972.00 |
DL TOTAL (I) | 80 387.00 | | | 80 387.00 |
DX Trade payables and related accounts | 12 432.00 | | | 12 432.00 |
DY Tax and social security liabilities | 8 341.00 | | | 8 341.00 |
EC TOTAL (IV) | 20 773.00 | | | 20 773.00 |
EE Grand total (I to V) | 101 160.00 | | | 101 160.00 |
EG Accrued income and payables due within one year | 20 773.00 | | | 20 773.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 76 557.00 | | 76 557.00 | 76 557.00 |
FJ Net sales | 76 557.00 | | 76 557.00 | 76 557.00 |
FO Operating subsidies | | | 30 242.00 | |
FR Total operating income (I) | | | 106 799.00 | |
FS Purchases of goods (including customs duties) | | | 40 169.00 | |
FT Inventory change (goods) | | | -58.00 | |
FU Purchases of raw materials and other supplies | | | 860.00 | |
FW Other purchases and external expenses | | | 22 417.00 | |
FX Taxes, duties, and similar payments | | | 655.00 | |
FY Salaries and Wages | | | 25 500.00 | |
FZ Social Security Contributions | | | 1 444.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 597.00 | |
GF Total Operating Expenses (II) | | | 91 586.00 | |
GG - OPERATING RESULT (I - II) | | | 15 213.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GR Interest and similar expenses | | | 240.00 | |
GU Total financial expenses (VI) | | | 240.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 972.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 444.00 | | | 1 444.00 |
HL TOTAL REVENUE (I + III + V + VII) | 106 799.00 | | | 106 799.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 827.00 | | | 91 827.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 972.00 | | | 14 972.00 |
| |
| 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 | 78 162.00 | | 93.00 | 78 162.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 925.00 | | | 5 925.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 653.00 | |
I4 DECREASES Grand Total | | | 78 255.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 925.00 | |
IO DECREASES Total including other intangible assets | | | 49 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 676.00 | |
KD ACQUISITIONS Total including other intangible assets | 49 000.00 | | | 49 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 676.00 | | | 19 676.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 560.00 | | 93.00 | 3 560.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 505.00 | 597.00 | | 23 505.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 925.00 | | | 5 925.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 580.00 | 597.00 | | 17 580.00 |
| |
| 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 | 12 432.00 | 12 432.00 | | 12 432.00 |
8D Social Security and Other Social Organizations | 5 807.00 | 5 807.00 | | 5 807.00 |
UT Other financial assets | 3 653.00 | | 3 653.00 | 3 653.00 |
VB VAT | 19.00 | 19.00 | | 19.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 673.00 | 19.00 | 3 653.00 | 3 673.00 |
VW VAT | 2 533.00 | 2 533.00 | | 2 533.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 773.00 | 20 773.00 | | 20 773.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 208.00 | | | 208.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 42.00 | | | 42.00 |
ST Other accounts | 6 781.00 | | | 6 781.00 |
XQ Rental, rental and co-ownership charges | 15 494.00 | | | 15 494.00 |
YT Subcontracting | 99.00 | | | 99.00 |
YW Business tax | 447.00 | | | 447.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 655.00 | | | 655.00 |
YY Amount of VAT collected | 15 236.00 | | | 15 236.00 |
YZ Total deductible VAT on goods and services | 11 024.00 | | | 11 024.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 417.00 | | | 22 417.00 |
