| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 30 000.00 | | 30 000.00 | 30 000.00 |
AN Land | 1 535.00 | 1 535.00 | | 1 535.00 |
AR Technical installations, industrial equipment and tools | 23 070.00 | 23 070.00 | | 23 070.00 |
AT Other tangible assets | 899.00 | 899.00 | | 899.00 |
BJ TOTAL (I) | 55 504.00 | 25 504.00 | 30 000.00 | 55 504.00 |
BL Raw materials, supplies | 475.00 | | 475.00 | 475.00 |
BX Customers and related accounts | 15 367.00 | | 15 367.00 | 15 367.00 |
BZ Other receivables | 2 298.00 | | 2 298.00 | 2 298.00 |
CF Cash and cash equivalents | 58 880.00 | | 58 880.00 | 58 880.00 |
CH Prepaid expenses | 2 036.00 | | 2 036.00 | 2 036.00 |
CJ TOTAL (II) | 79 057.00 | | 79 057.00 | 79 057.00 |
CO Grand total (0 to V) | 134 562.00 | 25 504.00 | 109 057.00 | 134 562.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 67 584.00 | 60 146.00 | | 67 584.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 023.00 | 7 438.00 | | 8 023.00 |
DL TOTAL (I) | 76 708.00 | 68 684.00 | | 76 708.00 |
DU Loans and Debts from Credit Institutions (3) | 10 305.00 | 11 025.00 | | 10 305.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 152.00 | 2 088.00 | | 2 152.00 |
DX Trade payables and related accounts | 7 493.00 | 7 028.00 | | 7 493.00 |
DY Tax and social security liabilities | 12 397.00 | 9 782.00 | | 12 397.00 |
EA Other liabilities | | 141.00 | | |
EC TOTAL (IV) | 32 349.00 | 30 067.00 | | 32 349.00 |
EE Grand total (I to V) | 109 057.00 | 98 752.00 | | 109 057.00 |
EG Accrued income and payables due within one year | 24 253.00 | 30 067.00 | | 24 253.00 |
EI Including equity loans | 2 152.00 | | | 2 152.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 135.00 | | 66 135.00 | 66 135.00 |
FJ Net sales | 66 135.00 | | 66 135.00 | 66 135.00 |
FO Operating subsidies | | | 3 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 69 135.00 | |
FU Purchases of raw materials and other supplies | | | 5 341.00 | |
FV Inventory change (raw materials and supplies) | | | 70.00 | |
FW Other purchases and external expenses | | | 31 364.00 | |
FX Taxes, duties, and similar payments | | | 2 839.00 | |
FY Salaries and Wages | | | 14 400.00 | |
FZ Social Security Contributions | | | 5 963.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 59 980.00 | |
GG - OPERATING RESULT (I - II) | | | 9 155.00 | |
GR Interest and similar expenses | | | 132.00 | |
GU Total financial expenses (VI) | | | 132.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -132.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 999.00 | 880.00 | | 999.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 135.00 | 68 724.00 | | 69 135.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 111.00 | 61 286.00 | | 61 111.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 023.00 | 7 438.00 | | 8 023.00 |
| |
| 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 | 55 505.00 | | | 55 505.00 |
I4 DECREASES Grand Total | | | 55 505.00 | |
IO DECREASES Total including other intangible assets | | | 30 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 505.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 000.00 | | | 30 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 505.00 | | | 25 505.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 505.00 | | | 25 505.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 505.00 | | | 25 505.00 |
| |
| 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 | 7 494.00 | 7 494.00 | | 7 494.00 |
8D Social Security and Other Social Organizations | 5 890.00 | 5 890.00 | | 5 890.00 |
8E Income Taxes | 999.00 | 999.00 | | 999.00 |
UX Other trade receivables | 15 367.00 | 15 367.00 | | 15 367.00 |
VB VAT | 2 299.00 | 2 299.00 | | 2 299.00 |
VG Loans with a maturity of up to one year at origin | 29.00 | 29.00 | | 29.00 |
VH Loans with a maturity of more than one year at origin | 10 276.00 | 2 180.00 | 8 096.00 | 10 276.00 |
VI Group and Associates | 2 153.00 | 2 153.00 | | 2 153.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 947.00 | 2 947.00 | | 2 947.00 |
VS Prepaid expenses | 2 036.00 | 2 036.00 | | 2 036.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 702.00 | 19 702.00 | | 19 702.00 |
VW VAT | 2 561.00 | 2 561.00 | | 2 561.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 349.00 | 24 253.00 | 8 096.00 | 32 349.00 |
