| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 13 400.00 | | 13 400.00 | 13 400.00 |
AR Technical installations, industrial equipment and tools | 4 293.00 | 2 318.00 | 1 975.00 | 4 293.00 |
AT Other tangible assets | 1 715.00 | 17.00 | 1 698.00 | 1 715.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 20 373.00 | 2 335.00 | 18 039.00 | 20 373.00 |
BL Raw materials, supplies | 1 330.00 | | 1 330.00 | 1 330.00 |
BX Customers and related accounts | 7 935.00 | | 7 935.00 | 7 935.00 |
BZ Other receivables | 1 291.00 | | 1 291.00 | 1 291.00 |
CF Cash and cash equivalents | 11 928.00 | | 11 928.00 | 11 928.00 |
CH Prepaid expenses | 1 008.00 | | 1 008.00 | 1 008.00 |
CJ TOTAL (II) | 23 492.00 | | 23 492.00 | 23 492.00 |
CO Grand total (0 to V) | 43 865.00 | 2 335.00 | 41 531.00 | 43 865.00 |
CU Other investments | 950.00 | | 950.00 | 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -406.00 | | | -406.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 762.00 | -406.00 | | 5 762.00 |
DL TOTAL (I) | 8 357.00 | 2 594.00 | | 8 357.00 |
DU Loans and Debts from Credit Institutions (3) | 25 659.00 | 30 635.00 | | 25 659.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 14.00 | | |
DX Trade payables and related accounts | 5 724.00 | 4 393.00 | | 5 724.00 |
DY Tax and social security liabilities | 1 695.00 | 562.00 | | 1 695.00 |
EA Other liabilities | 96.00 | 96.00 | | 96.00 |
EC TOTAL (IV) | 33 174.00 | 35 699.00 | | 33 174.00 |
EE Grand total (I to V) | 41 531.00 | 38 293.00 | | 41 531.00 |
EG Accrued income and payables due within one year | 12 764.00 | 10 125.00 | | 12 764.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 42.00 | 10.00 | | 42.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 99 275.00 | | 99 275.00 | 99 275.00 |
FJ Net sales | 99 275.00 | | 99 275.00 | 99 275.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 99 276.00 | |
FU Purchases of raw materials and other supplies | | | 35 771.00 | |
FV Inventory change (raw materials and supplies) | | | -910.00 | |
FW Other purchases and external expenses | | | 23 926.00 | |
FX Taxes, duties, and similar payments | | | 2 284.00 | |
FY Salaries and Wages | | | 27 100.00 | |
FZ Social Security Contributions | | | 998.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 039.00 | |
GE Other Expenses | | | 1 310.00 | |
GF Total Operating Expenses (II) | | | 91 517.00 | |
GG - OPERATING RESULT (I - II) | | | 7 759.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 016.00 | |
GU Total financial expenses (VI) | | | 1 016.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 016.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 742.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 757.00 | | |
A2 TOTAL ASSETS | 998.00 | 1 213.00 | | 998.00 |
HE Exceptional expenses on management operations | | 197.00 | | |
HF Exceptional expenses on capital transactions | | 300.00 | | |
HH Total exceptional expenses (VIII) | | 497.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -497.00 | | |
HK Income tax | 980.00 | | | 980.00 |
HL TOTAL REVENUE (I + III + V + VII) | 99 276.00 | 129 756.00 | | 99 276.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 513.00 | 130 162.00 | | 93 513.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 762.00 | -406.00 | | 5 762.00 |
| |
| 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 | 18 658.00 | | 1 715.00 | 18 658.00 |
I3 DECREASES Total Financial Fixed Assets | | | 965.00 | |
I4 DECREASES Grand Total | | | 20 373.00 | |
IO DECREASES Total including other intangible assets | | | 13 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 008.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 400.00 | | | 13 400.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 293.00 | | 1 715.00 | 4 293.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 965.00 | | | 965.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 296.00 | 1 039.00 | | 1 296.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 296.00 | 1 039.00 | | 1 296.00 |
| |
| 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 | 5 724.00 | 5 724.00 | | 5 724.00 |
8E Income Taxes | 980.00 | 980.00 | | 980.00 |
8K Other liabilities (including liabilities related to repo transactions) | 96.00 | 96.00 | | 96.00 |
UX Other trade receivables | 7 935.00 | | | 7 935.00 |
VB VAT | 1 150.00 | | | 1 150.00 |
VH Loans with a maturity of more than one year at origin | 25 659.00 | 5 248.00 | 20 411.00 | 25 659.00 |
VK Loans repaid during the year | 5 001.00 | | | 5 001.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 142.00 | | | 142.00 |
VS Prepaid expenses | 1 008.00 | | | 1 008.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 235.00 | 10 235.00 | | 10 235.00 |
VW VAT | 715.00 | 715.00 | | 715.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 174.00 | 12 763.00 | 20 411.00 | 33 174.00 |
