| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 21 265.00 | | 21 265.00 | 21 265.00 |
AR Technical installations, industrial equipment and tools | 14 495.00 | 13 393.00 | 1 101.00 | 14 495.00 |
AT Other tangible assets | 21 112.00 | 8 582.00 | 12 530.00 | 21 112.00 |
BH Other financial assets | 5 395.00 | | 5 395.00 | 5 395.00 |
BJ TOTAL (I) | 62 267.00 | 21 975.00 | 40 291.00 | 62 267.00 |
BT Goods | 1 128.00 | | 1 128.00 | 1 128.00 |
BZ Other receivables | 2 367.00 | | 2 367.00 | 2 367.00 |
CF Cash and cash equivalents | 34 507.00 | | 34 507.00 | 34 507.00 |
CH Prepaid expenses | 2 729.00 | | 2 729.00 | 2 729.00 |
CJ TOTAL (II) | 40 732.00 | | 40 732.00 | 40 732.00 |
CO Grand total (0 to V) | 103 000.00 | 21 975.00 | 81 024.00 | 103 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 30 000.00 | 5 000.00 | | 30 000.00 |
DH Retained earnings | 1 875.00 | 183.00 | | 1 875.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 679.00 | 28 191.00 | | 13 679.00 |
DL TOTAL (I) | 62 055.00 | 49 875.00 | | 62 055.00 |
DU Loans and Debts from Credit Institutions (3) | 42.00 | 42.00 | | 42.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 929.00 | 9 232.00 | | 7 929.00 |
DX Trade payables and related accounts | 3 272.00 | 4 257.00 | | 3 272.00 |
DY Tax and social security liabilities | 7 723.00 | 7 192.00 | | 7 723.00 |
EC TOTAL (IV) | 18 969.00 | 20 725.00 | | 18 969.00 |
EE Grand total (I to V) | 81 024.00 | 70 600.00 | | 81 024.00 |
EG Accrued income and payables due within one year | 18 969.00 | 20 725.00 | | 18 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 35 004.00 | |
FJ Net sales | | | 35 004.00 | |
FO Operating subsidies | | | 53 041.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 920.00 | |
FR Total operating income (I) | | | 89 966.00 | |
FS Purchases of goods (including customs duties) | | | 12 606.00 | |
FT Inventory change (goods) | | | -593.00 | |
FW Other purchases and external expenses | | | 28 831.00 | |
FX Taxes, duties, and similar payments | | | 1 630.00 | |
FY Salaries and Wages | | | 25 548.00 | |
FZ Social Security Contributions | | | 6 889.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 372.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 76 286.00 | |
GG - OPERATING RESULT (I - II) | | | 13 679.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 679.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 217.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 89 966.00 | 112 204.00 | | 89 966.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 286.00 | 84 013.00 | | 76 286.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 679.00 | 28 191.00 | | 13 679.00 |
| |
| 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 | 49 320.00 | | 12 947.00 | 49 320.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 395.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 607.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 265.00 | | | 21 265.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 675.00 | | 12 932.00 | 22 675.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 380.00 | | 15.00 | 5 380.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 602.00 | 1 372.00 | | 20 602.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 602.00 | 1 372.00 | | 20 602.00 |
| |
| 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 | 3 272.00 | 3 272.00 | | 3 272.00 |
8C Staff and Related Accounts | 841.00 | 841.00 | | 841.00 |
8D Social Security and Other Social Organizations | 6 812.00 | 6 812.00 | | 6 812.00 |
UT Other financial assets | 5 395.00 | | 5 395.00 | 5 395.00 |
VH Loans with a maturity of more than one year at origin | 42.00 | 42.00 | | 42.00 |
VI Group and Associates | 7 929.00 | 7 929.00 | | 7 929.00 |
VM Income taxes | 2 367.00 | 2 367.00 | | 2 367.00 |
VQ Other Taxes, Duties, and Similar Debts | 59.00 | 59.00 | | 59.00 |
VS Prepaid expenses | 2 729.00 | 2 729.00 | | 2 729.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 492.00 | 5 096.00 | 5 395.00 | 10 492.00 |
VW VAT | 10.00 | 10.00 | | 10.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 969.00 | 18 969.00 | | 18 969.00 |
