| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 130 000.00 | | 130 000.00 | 130 000.00 |
AR Technical installations, industrial equipment and tools | 10 000.00 | 10 000.00 | | 10 000.00 |
AT Other tangible assets | 5 276.00 | 4 036.00 | 1 240.00 | 5 276.00 |
BJ TOTAL (I) | 145 276.00 | 14 036.00 | 131 240.00 | 145 276.00 |
BT Goods | 20 960.00 | | 20 960.00 | 20 960.00 |
BX Customers and related accounts | 25.00 | | 25.00 | 25.00 |
BZ Other receivables | 4 039.00 | | 4 039.00 | 4 039.00 |
CF Cash and cash equivalents | 86 288.00 | | 86 288.00 | 86 288.00 |
CJ TOTAL (II) | 111 312.00 | | 111 312.00 | 111 312.00 |
CO Grand total (0 to V) | 256 588.00 | 14 036.00 | 242 552.00 | 256 588.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 171 737.00 | 150 791.00 | | 171 737.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 285.00 | 20 946.00 | | 30 285.00 |
DL TOTAL (I) | 207 522.00 | 177 237.00 | | 207 522.00 |
DU Loans and Debts from Credit Institutions (3) | 68.00 | 106.00 | | 68.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 820.00 | 1 904.00 | | 1 820.00 |
DX Trade payables and related accounts | 18 454.00 | 21 327.00 | | 18 454.00 |
DY Tax and social security liabilities | 14 288.00 | 14 475.00 | | 14 288.00 |
EA Other liabilities | 400.00 | 33.00 | | 400.00 |
EC TOTAL (IV) | 35 030.00 | 37 844.00 | | 35 030.00 |
EE Grand total (I to V) | 242 552.00 | 215 081.00 | | 242 552.00 |
EG Accrued income and payables due within one year | 35 030.00 | 37 844.00 | | 35 030.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 136 450.00 | | 136 450.00 | 136 450.00 |
FJ Net sales | 136 450.00 | | 136 450.00 | 136 450.00 |
FO Operating subsidies | | | 17 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 119.00 | |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 160 091.00 | |
FS Purchases of goods (including customs duties) | | | 67 427.00 | |
FT Inventory change (goods) | | | -3 170.00 | |
FU Purchases of raw materials and other supplies | | | 893.00 | |
FW Other purchases and external expenses | | | 27 978.00 | |
FX Taxes, duties, and similar payments | | | 1 293.00 | |
FY Salaries and Wages | | | 27 926.00 | |
FZ Social Security Contributions | | | 3 863.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 687.00 | |
GE Other Expenses | | | 205.00 | |
GF Total Operating Expenses (II) | | | 127 102.00 | |
GG - OPERATING RESULT (I - II) | | | 32 989.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 990.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 81.00 | | | 81.00 |
HD Total exceptional income (VII) | 81.00 | | | 81.00 |
HE Exceptional expenses on management operations | | 171.00 | | |
HH Total exceptional expenses (VIII) | | 171.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 81.00 | -171.00 | | 81.00 |
HK Income tax | 2 786.00 | 3 727.00 | | 2 786.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 173.00 | 183 057.00 | | 160 173.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 888.00 | 162 112.00 | | 129 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 285.00 | 20 946.00 | | 30 285.00 |
| |
| 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 | 145 276.00 | | | 145 276.00 |
I4 DECREASES Grand Total | | | 145 276.00 | |
IO DECREASES Total including other intangible assets | | | 130 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 276.00 | |
KD ACQUISITIONS Total including other intangible assets | 130 000.00 | | | 130 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 276.00 | | | 15 276.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 349.00 | 687.00 | | 13 349.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 349.00 | 687.00 | | 13 349.00 |
| |
| 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 | 18 454.00 | 18 454.00 | | 18 454.00 |
8C Staff and Related Accounts | 3 134.00 | 3 134.00 | | 3 134.00 |
8D Social Security and Other Social Organizations | 5 271.00 | 5 271.00 | | 5 271.00 |
8E Income Taxes | 2 786.00 | 2 786.00 | | 2 786.00 |
8K Other liabilities (including liabilities related to repo transactions) | 400.00 | 400.00 | | 400.00 |
UX Other trade receivables | 25.00 | 25.00 | | 25.00 |
VB VAT | 2 453.00 | 2 453.00 | | 2 453.00 |
VG Loans with a maturity of up to one year at origin | 68.00 | 68.00 | | 68.00 |
VI Group and Associates | 1 820.00 | 1 820.00 | | 1 820.00 |
VP Miscellaneous | 1 577.00 | 1 577.00 | | 1 577.00 |
VQ Other Taxes, Duties, and Similar Debts | 556.00 | 556.00 | | 556.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8.00 | 8.00 | | 8.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 064.00 | 4 064.00 | | 4 064.00 |
VW VAT | 2 542.00 | 2 542.00 | | 2 542.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 030.00 | 35 030.00 | | 35 030.00 |
