| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 735.00 | | 45 735.00 | 45 735.00 |
AP Buildings | 15 938.00 | 15 938.00 | | 15 938.00 |
AT Other tangible assets | 5 967.00 | 3 855.00 | 2 111.00 | 5 967.00 |
BH Other financial assets | 2 655.00 | | 2 655.00 | 2 655.00 |
BJ TOTAL (I) | 70 295.00 | 19 794.00 | 50 501.00 | 70 295.00 |
BT Goods | 5 440.00 | | 5 440.00 | 5 440.00 |
BX Customers and related accounts | 3 341.00 | | 3 341.00 | 3 341.00 |
BZ Other receivables | 3 007.00 | | 3 007.00 | 3 007.00 |
CF Cash and cash equivalents | 17 825.00 | | 17 825.00 | 17 825.00 |
CH Prepaid expenses | 237.00 | | 237.00 | 237.00 |
CJ TOTAL (II) | 29 852.00 | | 29 852.00 | 29 852.00 |
CO Grand total (0 to V) | 100 146.00 | 19 794.00 | 80 353.00 | 100 146.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 43 823.00 | 43 280.00 | | 43 823.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 247.00 | 543.00 | | 247.00 |
DL TOTAL (I) | 52 455.00 | 52 208.00 | | 52 455.00 |
DV Miscellaneous Loans and Financial Debts (4) | 383.00 | 383.00 | | 383.00 |
DX Trade payables and related accounts | 5 728.00 | 3 950.00 | | 5 728.00 |
DY Tax and social security liabilities | 21 786.00 | 20 948.00 | | 21 786.00 |
EC TOTAL (IV) | 27 898.00 | 25 282.00 | | 27 898.00 |
EE Grand total (I to V) | 80 353.00 | 77 490.00 | | 80 353.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 987.00 | | 1 987.00 | 1 987.00 |
FG Production sold - services | 127 478.00 | | 127 478.00 | 127 478.00 |
FJ Net sales | 129 465.00 | | 129 465.00 | 129 465.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 129 465.00 | |
FS Purchases of goods (including customs duties) | | | 11 080.00 | |
FT Inventory change (goods) | | | 802.00 | |
FW Other purchases and external expenses | | | 21 068.00 | |
FX Taxes, duties, and similar payments | | | 2 744.00 | |
FY Salaries and Wages | | | 68 288.00 | |
FZ Social Security Contributions | | | 24 553.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 421.00 | |
GE Other Expenses | | | 261.00 | |
GF Total Operating Expenses (II) | | | 129 218.00 | |
GG - OPERATING RESULT (I - II) | | | 247.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 247.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 129 465.00 | 129 743.00 | | 129 465.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 218.00 | 129 200.00 | | 129 218.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 247.00 | 543.00 | | 247.00 |
| |
| 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 | 70 295.00 | | | 70 295.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 655.00 | |
I4 DECREASES Grand Total | | | 70 295.00 | |
IO DECREASES Total including other intangible assets | | | 45 735.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 905.00 | |
KD ACQUISITIONS Total including other intangible assets | 45 735.00 | | | 45 735.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 905.00 | | | 21 905.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 655.00 | | | 2 655.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 373.00 | 421.00 | | 19 373.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 373.00 | 421.00 | | 19 373.00 |
| |
| 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 | 5 728.00 | 5 728.00 | | 5 728.00 |
8C Staff and Related Accounts | 4 783.00 | 4 783.00 | | 4 783.00 |
8D Social Security and Other Social Organizations | 13 150.00 | 13 150.00 | | 13 150.00 |
UT Other financial assets | 2 655.00 | 2 655.00 | | 2 655.00 |
UX Other trade receivables | 3 341.00 | | | 3 341.00 |
UY Staff and related accounts | 14.00 | | | 14.00 |
VB VAT | 395.00 | | | 395.00 |
VI Group and Associates | 383.00 | 383.00 | | 383.00 |
VM Income taxes | 2 585.00 | | | 2 585.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 335.00 | 1 335.00 | | 1 335.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13.00 | | | 13.00 |
VS Prepaid expenses | 237.00 | | | 237.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 241.00 | 9 241.00 | | 9 241.00 |
VW VAT | 2 518.00 | 2 518.00 | | 2 518.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 898.00 | 27 898.00 | | 27 898.00 |
