| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 100 000.00 | | 100 000.00 | 100 000.00 |
AT Other tangible assets | 36 518.00 | 33 112.00 | 3 405.00 | 36 518.00 |
BH Other financial assets | 2 370.00 | | 2 370.00 | 2 370.00 |
BJ TOTAL (I) | 138 887.00 | 33 112.00 | 105 775.00 | 138 887.00 |
BT Goods | 26 711.00 | | 26 711.00 | 26 711.00 |
BV Advances and down payments on orders | 369.00 | | 369.00 | 369.00 |
BZ Other receivables | 1 788.00 | | 1 788.00 | 1 788.00 |
CF Cash and cash equivalents | 60 261.00 | | 60 261.00 | 60 261.00 |
CH Prepaid expenses | 1 568.00 | | 1 568.00 | 1 568.00 |
CJ TOTAL (II) | 90 697.00 | | 90 697.00 | 90 697.00 |
CO Grand total (0 to V) | 229 585.00 | 33 112.00 | 196 472.00 | 229 585.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DE Statutory or contractual reserves | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | 100 000.00 | 86 707.00 | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 030.00 | 23 669.00 | | 27 030.00 |
DL TOTAL (I) | 149 230.00 | 132 576.00 | | 149 230.00 |
DU Loans and Debts from Credit Institutions (3) | 18 002.00 | 23 400.00 | | 18 002.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 173.00 | 11 631.00 | | 15 173.00 |
DX Trade payables and related accounts | 1 796.00 | 2 028.00 | | 1 796.00 |
DY Tax and social security liabilities | 12 271.00 | 12 223.00 | | 12 271.00 |
EC TOTAL (IV) | 47 242.00 | 49 283.00 | | 47 242.00 |
EE Grand total (I to V) | 196 472.00 | 181 859.00 | | 196 472.00 |
EI Including equity loans | 15 173.00 | | | 15 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 211 166.00 | | 211 166.00 | 211 166.00 |
FJ Net sales | 211 166.00 | | 211 166.00 | 211 166.00 |
FO Operating subsidies | | | 21 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 553.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 235 219.00 | |
FS Purchases of goods (including customs duties) | | | 95 478.00 | |
FT Inventory change (goods) | | | -5 084.00 | |
FU Purchases of raw materials and other supplies | | | 415.00 | |
FW Other purchases and external expenses | | | 45 452.00 | |
FX Taxes, duties, and similar payments | | | 2 074.00 | |
FY Salaries and Wages | | | 60 878.00 | |
FZ Social Security Contributions | | | 4 244.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 452.00 | |
GE Other Expenses | | | 464.00 | |
GF Total Operating Expenses (II) | | | 205 373.00 | |
GG - OPERATING RESULT (I - II) | | | 29 846.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 345.00 | |
GU Total financial expenses (VI) | | | 345.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -341.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 476.00 | 1 500.00 | | 2 476.00 |
HL TOTAL REVENUE (I + III + V + VII) | 235 223.00 | 217 004.00 | | 235 223.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 208 193.00 | 193 335.00 | | 208 193.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 030.00 | 23 669.00 | | 27 030.00 |
| |
| 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 | 138 887.00 | | | 138 887.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 370.00 | |
I4 DECREASES Grand Total | | | 138 887.00 | |
IO DECREASES Total including other intangible assets | | | 100 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 518.00 | |
KD ACQUISITIONS Total including other intangible assets | 100 000.00 | | | 100 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 518.00 | | | 36 518.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 370.00 | | | 2 370.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 661.00 | 1 452.00 | | 31 661.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 661.00 | 1 452.00 | | 31 661.00 |
| |
| 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 | 1 796.00 | 1 796.00 | | 1 796.00 |
8C Staff and Related Accounts | 5 451.00 | 5 451.00 | | 5 451.00 |
8D Social Security and Other Social Organizations | 2 129.00 | 2 129.00 | | 2 129.00 |
UT Other financial assets | 2 370.00 | | 2 370.00 | 2 370.00 |
VB VAT | 64.00 | 64.00 | | 64.00 |
VG Loans with a maturity of up to one year at origin | 2.00 | 2.00 | | 2.00 |
VH Loans with a maturity of more than one year at origin | 18 000.00 | 4 972.00 | 13 028.00 | 18 000.00 |
VI Group and Associates | 15 173.00 | 15 173.00 | | 15 173.00 |
VM Income taxes | 1 724.00 | 1 724.00 | | 1 724.00 |
VS Prepaid expenses | 1 568.00 | 1 568.00 | | 1 568.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 726.00 | 3 356.00 | 2 370.00 | 5 726.00 |
VW VAT | 4 691.00 | 4 691.00 | | 4 691.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 242.00 | 34 215.00 | 13 028.00 | 47 242.00 |
