| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 000.00 | 5 000.00 | | 5 000.00 |
AH Goodwill | 70 000.00 | | 70 000.00 | 70 000.00 |
AR Technical installations, industrial equipment and tools | 646.00 | 646.00 | | 646.00 |
AT Other tangible assets | 22 364.00 | 15 791.00 | 6 573.00 | 22 364.00 |
BH Other financial assets | 3 336.00 | | 3 336.00 | 3 336.00 |
BJ TOTAL (I) | 101 347.00 | 21 437.00 | 79 909.00 | 101 347.00 |
BT Goods | 94 393.00 | | 94 393.00 | 94 393.00 |
BX Customers and related accounts | 12 512.00 | | 12 512.00 | 12 512.00 |
BZ Other receivables | 4 706.00 | | 4 706.00 | 4 706.00 |
CD Marketable securities | 35 000.00 | | 35 000.00 | 35 000.00 |
CF Cash and cash equivalents | 40 157.00 | | 40 157.00 | 40 157.00 |
CH Prepaid expenses | 795.00 | | 795.00 | 795.00 |
CJ TOTAL (II) | 187 565.00 | | 187 565.00 | 187 565.00 |
CO Grand total (0 to V) | 288 912.00 | 21 437.00 | 267 474.00 | 288 912.00 |
CP Shares due in less than one year | 3 336.00 | | | 3 336.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 109 872.00 | 86 539.00 | | 109 872.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 380.00 | 23 333.00 | | 11 380.00 |
DL TOTAL (I) | 132 253.00 | 120 872.00 | | 132 253.00 |
DO TOTAL (II) | 1.00 | | | 1.00 |
DU Loans and Debts from Credit Institutions (3) | 43 198.00 | 49 251.00 | | 43 198.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 252.00 | 27 252.00 | | 47 252.00 |
DX Trade payables and related accounts | 16 342.00 | 20 997.00 | | 16 342.00 |
DY Tax and social security liabilities | 28 427.00 | 16 685.00 | | 28 427.00 |
EC TOTAL (IV) | 135 221.00 | 114 188.00 | | 135 221.00 |
EE Grand total (I to V) | 267 474.00 | 235 060.00 | | 267 474.00 |
EG Accrued income and payables due within one year | 101 054.00 | 114 188.00 | | 101 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 253 790.00 | | 253 790.00 | 253 790.00 |
FG Production sold - services | | | | |
FJ Net sales | 253 790.00 | | 253 790.00 | 253 790.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 59.00 | |
FR Total operating income (I) | | | 253 850.00 | |
FS Purchases of goods (including customs duties) | | | 147 353.00 | |
FT Inventory change (goods) | | | -17 716.00 | |
FW Other purchases and external expenses | | | 28 822.00 | |
FX Taxes, duties, and similar payments | | | 1 069.00 | |
FY Salaries and Wages | | | 69 969.00 | |
FZ Social Security Contributions | | | 8 589.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 069.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 240 174.00 | |
GG - OPERATING RESULT (I - II) | | | 13 675.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GR Interest and similar expenses | | | 287.00 | |
GU Total financial expenses (VI) | | | 287.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -287.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 388.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 008.00 | 3 588.00 | | 2 008.00 |
HL TOTAL REVENUE (I + III + V + VII) | 253 850.00 | 201 544.00 | | 253 850.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 242 469.00 | 178 211.00 | | 242 469.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 380.00 | 23 333.00 | | 11 380.00 |
| |
| 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 | 100 347.00 | | 1 000.00 | 100 347.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 000.00 | | | 5 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 336.00 | |
I4 DECREASES Grand Total | | | 101 347.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 000.00 | |
IO DECREASES Total including other intangible assets | | | 70 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 010.00 | |
KD ACQUISITIONS Total including other intangible assets | 70 000.00 | | | 70 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 010.00 | | 1 000.00 | 22 010.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 336.00 | | | 3 336.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 367.00 | 2 069.00 | | 19 367.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 000.00 | | | 5 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 367.00 | 2 069.00 | | 14 367.00 |
| |
| 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 | 16 342.00 | 16 342.00 | | 16 342.00 |
8C Staff and Related Accounts | 16 137.00 | 16 137.00 | | 16 137.00 |
8D Social Security and Other Social Organizations | 2 367.00 | 2 367.00 | | 2 367.00 |
8E Income Taxes | 2 008.00 | 2 008.00 | | 2 008.00 |
UT Other financial assets | 3 336.00 | 3 336.00 | | 3 336.00 |
UX Other trade receivables | 12 512.00 | 12 512.00 | | 12 512.00 |
VB VAT | 4 581.00 | 4 581.00 | | 4 581.00 |
VH Loans with a maturity of more than one year at origin | 43 198.00 | 9 031.00 | 34 167.00 | 43 198.00 |
VI Group and Associates | 47 252.00 | 47 252.00 | | 47 252.00 |
VK Loans repaid during the year | 6 053.00 | | | 6 053.00 |
VQ Other Taxes, Duties, and Similar Debts | 797.00 | 797.00 | | 797.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 125.00 | 125.00 | | 125.00 |
VS Prepaid expenses | 795.00 | 795.00 | | 795.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 351.00 | 21 351.00 | | 21 351.00 |
VW VAT | 7 117.00 | 7 117.00 | | 7 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 221.00 | 101 054.00 | 34 167.00 | 135 221.00 |
