| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 19 200.00 | | 19 200.00 | 19 200.00 |
AR Technical installations, industrial equipment and tools | 4 828.00 | 1 592.00 | 3 236.00 | 4 828.00 |
AT Other tangible assets | 7 962.00 | 1 134.00 | 6 828.00 | 7 962.00 |
BH Other financial assets | 2 500.00 | | 2 500.00 | 2 500.00 |
BJ TOTAL (I) | 34 491.00 | 2 726.00 | 31 765.00 | 34 491.00 |
BT Goods | 384.00 | | 384.00 | 384.00 |
BV Advances and down payments on orders | 2 324.00 | | 2 324.00 | 2 324.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 28 727.00 | | 28 727.00 | 28 727.00 |
CJ TOTAL (II) | 31 435.00 | | 31 435.00 | 31 435.00 |
CO Grand total (0 to V) | 65 926.00 | 2 726.00 | 63 200.00 | 65 926.00 |
| |
| 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 |
DH Retained earnings | 4 949.00 | | | 4 949.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 137.00 | 5 049.00 | | 29 137.00 |
DL TOTAL (I) | 35 186.00 | 6 049.00 | | 35 186.00 |
DU Loans and Debts from Credit Institutions (3) | 17 632.00 | 21 356.00 | | 17 632.00 |
DV Miscellaneous Loans and Financial Debts (4) | 525.00 | 23 196.00 | | 525.00 |
DX Trade payables and related accounts | 3 586.00 | 12 314.00 | | 3 586.00 |
DY Tax and social security liabilities | 6 271.00 | 9 657.00 | | 6 271.00 |
EC TOTAL (IV) | 28 014.00 | 66 523.00 | | 28 014.00 |
EE Grand total (I to V) | 63 200.00 | 72 572.00 | | 63 200.00 |
EI Including equity loans | 525.00 | | | 525.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 96 004.00 | | 96 004.00 | 96 004.00 |
FJ Net sales | 96 004.00 | | 96 004.00 | 96 004.00 |
FR Total operating income (I) | | | 96 004.00 | |
FS Purchases of goods (including customs duties) | | | 24 403.00 | |
FT Inventory change (goods) | | | 736.00 | |
FW Other purchases and external expenses | | | 34 546.00 | |
FX Taxes, duties, and similar payments | | | 1 187.00 | |
FY Salaries and Wages | | | 1 885.00 | |
FZ Social Security Contributions | | | 43.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 790.00 | |
GF Total Operating Expenses (II) | | | 64 590.00 | |
GG - OPERATING RESULT (I - II) | | | 31 415.00 | |
GR Interest and similar expenses | | | 1 164.00 | |
GU Total financial expenses (VI) | | | 1 164.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 212.00 | 533.00 | | 4 212.00 |
HD Total exceptional income (VII) | 4 212.00 | 533.00 | | 4 212.00 |
HE Exceptional expenses on management operations | 228.00 | 37.00 | | 228.00 |
HH Total exceptional expenses (VIII) | 228.00 | 37.00 | | 228.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 984.00 | 496.00 | | 3 984.00 |
HK Income tax | 5 097.00 | 891.00 | | 5 097.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 216.00 | 62 362.00 | | 100 216.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 079.00 | 57 313.00 | | 71 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 137.00 | 5 049.00 | | 29 137.00 |
| |
| 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 | 33 059.00 | | 1 432.00 | 33 059.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 500.00 | |
I4 DECREASES Grand Total | | | 34 491.00 | |
IO DECREASES Total including other intangible assets | | | 19 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 791.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 200.00 | | | 19 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 359.00 | | 1 432.00 | 11 359.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 500.00 | | | 2 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 936.00 | 1 790.00 | | 936.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 936.00 | 1 790.00 | | 936.00 |
| |
| 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 | 3 586.00 | 3 586.00 | | 3 586.00 |
8D Social Security and Other Social Organizations | 105.00 | 105.00 | | 105.00 |
8E Income Taxes | 4 616.00 | 4 616.00 | | 4 616.00 |
UT Other financial assets | 2 500.00 | 2 500.00 | | 2 500.00 |
VH Loans with a maturity of more than one year at origin | 17 633.00 | 3 510.00 | 14 123.00 | 17 633.00 |
VI Group and Associates | 525.00 | 525.00 | | 525.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 500.00 | 2 500.00 | | 2 500.00 |
VW VAT | 1 550.00 | 1 550.00 | | 1 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 015.00 | 13 892.00 | 14 123.00 | 28 015.00 |
