| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 14 313.00 | 14 313.00 | | 14 313.00 |
AH Goodwill | 110 000.00 | | 110 000.00 | 110 000.00 |
AR Technical installations, industrial equipment and tools | 18 677.00 | 17 083.00 | 1 594.00 | 18 677.00 |
AT Other tangible assets | 7 977.00 | 7 394.00 | 583.00 | 7 977.00 |
BJ TOTAL (I) | 150 967.00 | 38 791.00 | 112 177.00 | 150 967.00 |
BT Goods | 2 003.00 | | 2 003.00 | 2 003.00 |
BZ Other receivables | 3 882.00 | | 3 882.00 | 3 882.00 |
CF Cash and cash equivalents | 9 890.00 | | 9 890.00 | 9 890.00 |
CH Prepaid expenses | 69.00 | | 69.00 | 69.00 |
CJ TOTAL (II) | 15 844.00 | | 15 844.00 | 15 844.00 |
CO Grand total (0 to V) | 166 812.00 | 38 791.00 | 128 021.00 | 166 812.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 30 048.00 | 13 669.00 | | 30 048.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 300.00 | 16 379.00 | | 15 300.00 |
DL TOTAL (I) | 56 349.00 | 41 048.00 | | 56 349.00 |
DU Loans and Debts from Credit Institutions (3) | 15 185.00 | 31 086.00 | | 15 185.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 905.00 | 39 006.00 | | 38 905.00 |
DX Trade payables and related accounts | 7 380.00 | 4 168.00 | | 7 380.00 |
DY Tax and social security liabilities | 10 202.00 | 9 261.00 | | 10 202.00 |
EC TOTAL (IV) | 71 673.00 | 83 521.00 | | 71 673.00 |
EE Grand total (I to V) | 128 021.00 | 124 570.00 | | 128 021.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 20 930.00 | |
FD Production sold - goods | | | 127 580.00 | |
FJ Net sales | | | 148 510.00 | |
FO Operating subsidies | | | 1 931.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 086.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 156 539.00 | |
FS Purchases of goods (including customs duties) | | | 21 816.00 | |
FT Inventory change (goods) | | | 175.00 | |
FU Purchases of raw materials and other supplies | | | 13 677.00 | |
FW Other purchases and external expenses | | | 39 922.00 | |
FX Taxes, duties, and similar payments | | | 3 828.00 | |
FY Salaries and Wages | | | 43 318.00 | |
FZ Social Security Contributions | | | 13 328.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 432.00 | |
GE Other Expenses | | | 55.00 | |
GF Total Operating Expenses (II) | | | 137 551.00 | |
GG - OPERATING RESULT (I - II) | | | 18 988.00 | |
GR Interest and similar expenses | | | 988.00 | |
GU Total financial expenses (VI) | | | 988.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -988.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 086.00 | 239.00 | | 6 086.00 |
A2 TOTAL ASSETS | 8 105.00 | 7 801.00 | | 8 105.00 |
HH Total exceptional expenses (VIII) | | 502.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -502.00 | | |
HK Income tax | 2 700.00 | 2 756.00 | | 2 700.00 |
HL TOTAL REVENUE (I + III + V + VII) | 156 539.00 | 145 728.00 | | 156 539.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 238.00 | 129 349.00 | | 141 238.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 300.00 | 16 379.00 | | 15 300.00 |
| |
| 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 | 149 614.00 | | 1 353.00 | 149 614.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 14 313.00 | | | 14 313.00 |
I4 DECREASES Grand Total | | | 150 967.00 | |
IN DECREASES Start-up, development, or research expenses | | | 14 313.00 | |
IO DECREASES Total including other intangible assets | | | 110 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 654.00 | |
KD ACQUISITIONS Total including other intangible assets | 110 000.00 | | | 110 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 301.00 | | 1 353.00 | 25 301.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 37 358.00 | 1 432.00 | | 37 358.00 |
CY DEPRECIATION Start-up, development, or research expenses | 14 313.00 | | | 14 313.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 045.00 | 1 432.00 | | 23 045.00 |
| |
| 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 | 7 380.00 | 7 380.00 | | 7 380.00 |
8C Staff and Related Accounts | 5 436.00 | 5 436.00 | | 5 436.00 |
8D Social Security and Other Social Organizations | 4 353.00 | 4 353.00 | | 4 353.00 |
UZ Social Security, other social security organizations | 56.00 | 56.00 | | 56.00 |
VH Loans with a maturity of more than one year at origin | 15 185.00 | 15 185.00 | | 15 185.00 |
VI Group and Associates | 38 905.00 | 38 905.00 | | 38 905.00 |
VK Loans repaid during the year | 15 901.00 | | | 15 901.00 |
VM Income taxes | 3 130.00 | 3 130.00 | | 3 130.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 697.00 | 697.00 | | 697.00 |
VS Prepaid expenses | 69.00 | 69.00 | | 69.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 951.00 | 3 951.00 | | 3 951.00 |
VW VAT | 414.00 | 414.00 | | 414.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 673.00 | 71 673.00 | | 71 673.00 |
