| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 44 650.00 | | 44 650.00 | 44 650.00 |
AP Buildings | 1 409.00 | 67.00 | 1 341.00 | 1 409.00 |
AR Technical installations, industrial equipment and tools | 31 084.00 | 4 617.00 | 26 467.00 | 31 084.00 |
BH Other financial assets | 1 517.00 | | 1 517.00 | 1 517.00 |
BJ TOTAL (I) | 78 674.00 | 4 684.00 | 73 990.00 | 78 674.00 |
BT Goods | 2 604.00 | | 2 604.00 | 2 604.00 |
BZ Other receivables | 4 204.00 | | 4 204.00 | 4 204.00 |
CF Cash and cash equivalents | 973.00 | | 973.00 | 973.00 |
CH Prepaid expenses | 876.00 | | 876.00 | 876.00 |
CJ TOTAL (II) | 8 657.00 | | 8 657.00 | 8 657.00 |
CO Grand total (0 to V) | 87 331.00 | 4 684.00 | 82 648.00 | 87 331.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 489.00 | | | 489.00 |
DL TOTAL (I) | 1 489.00 | | | 1 489.00 |
DU Loans and Debts from Credit Institutions (3) | 65 145.00 | | | 65 145.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 208.00 | | | 10 208.00 |
DX Trade payables and related accounts | 3 245.00 | | | 3 245.00 |
DY Tax and social security liabilities | 2 560.00 | | | 2 560.00 |
EC TOTAL (IV) | 81 158.00 | | | 81 158.00 |
EE Grand total (I to V) | 82 648.00 | | | 82 648.00 |
EG Accrued income and payables due within one year | 25 024.00 | | | 25 024.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 092.00 | | 3 092.00 | 3 092.00 |
FG Production sold - services | 37 407.00 | | 37 407.00 | 37 407.00 |
FJ Net sales | 40 499.00 | | 40 499.00 | 40 499.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 40 505.00 | |
FS Purchases of goods (including customs duties) | | | 3 016.00 | |
FT Inventory change (goods) | | | -2 604.00 | |
FU Purchases of raw materials and other supplies | | | 5 068.00 | |
FW Other purchases and external expenses | | | 14 675.00 | |
FX Taxes, duties, and similar payments | | | 91.00 | |
FY Salaries and Wages | | | 9 438.00 | |
FZ Social Security Contributions | | | 214.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 684.00 | |
GE Other Expenses | | | 232.00 | |
GF Total Operating Expenses (II) | | | 34 814.00 | |
GG - OPERATING RESULT (I - II) | | | 5 691.00 | |
GR Interest and similar expenses | | | 2 215.00 | |
GU Total financial expenses (VI) | | | 2 215.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 215.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 476.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 231.00 | | | 231.00 |
HF Exceptional expenses on capital transactions | 4 054.00 | | | 4 054.00 |
HH Total exceptional expenses (VIII) | 4 054.00 | | | 4 054.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 054.00 | | | -4 054.00 |
HK Income tax | -1 067.00 | | | -1 067.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 505.00 | | | 40 505.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 016.00 | | | 40 016.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 489.00 | | | 489.00 |
| |
| 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 | | 78 674.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 1 532.00 | |
I4 DECREASES Grand Total | | | 78 674.00 | |
IO DECREASES Total including other intangible assets | | | 44 650.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 492.00 | |
KD ACQUISITIONS Total including other intangible assets | | 44 650.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | | 32 492.00 | | |
LQ ACQUISITIONS Total Financial Fixed Assets | | 1 532.00 | | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 4 684.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 4 684.00 | | |
| |
| 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 | 3 245.00 | 3 245.00 | | 3 245.00 |
8C Staff and Related Accounts | 1 868.00 | 1 868.00 | | 1 868.00 |
8D Social Security and Other Social Organizations | 63.00 | 63.00 | | 63.00 |
UT Other financial assets | 1 517.00 | 1 517.00 | | 1 517.00 |
VB VAT | 595.00 | | | 595.00 |
VH Loans with a maturity of more than one year at origin | 65 145.00 | 9 010.00 | 40 035.00 | 65 145.00 |
VI Group and Associates | 10 208.00 | 10 208.00 | | 10 208.00 |
VJ Loans taken out during the year | 70 000.00 | | | 70 000.00 |
VK Loans repaid during the year | 4 988.00 | | | 4 988.00 |
VM Income taxes | 1 067.00 | | | 1 067.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 542.00 | | | 2 542.00 |
VS Prepaid expenses | 876.00 | | | 876.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 597.00 | 6 597.00 | | 6 597.00 |
VW VAT | 629.00 | 629.00 | | 629.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 158.00 | 25 023.00 | 40 035.00 | 81 158.00 |
