| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 432 955.00 | | 432 955.00 | 432 955.00 |
AR Technical installations, industrial equipment and tools | 8 164.00 | 8 164.00 | | 8 164.00 |
AT Other tangible assets | 223 096.00 | 189 446.00 | 33 651.00 | 223 096.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 664 516.00 | 197 610.00 | 466 906.00 | 664 516.00 |
BL Raw materials, supplies | 1 445.00 | | 1 445.00 | 1 445.00 |
BX Customers and related accounts | 3 181.00 | | 3 181.00 | 3 181.00 |
BZ Other receivables | 4 953.00 | | 4 953.00 | 4 953.00 |
CF Cash and cash equivalents | 5 304.00 | | 5 304.00 | 5 304.00 |
CH Prepaid expenses | 8 731.00 | | 8 731.00 | 8 731.00 |
CJ TOTAL (II) | 23 614.00 | | 23 614.00 | 23 614.00 |
CO Grand total (0 to V) | 688 129.00 | 197 610.00 | 490 520.00 | 688 129.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 500.00 | 91 500.00 | | 91 500.00 |
DD Legal reserve (1) | 9 150.00 | 9 150.00 | | 9 150.00 |
DG Other reserves | 88 615.00 | 88 615.00 | | 88 615.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 696.00 | 13 975.00 | | 23 696.00 |
DJ Investment subsidies | 15 709.00 | 18 745.00 | | 15 709.00 |
DL TOTAL (I) | 228 670.00 | 221 985.00 | | 228 670.00 |
DU Loans and Debts from Credit Institutions (3) | 54 350.00 | 85 106.00 | | 54 350.00 |
DV Miscellaneous Loans and Financial Debts (4) | 166 428.00 | 123 025.00 | | 166 428.00 |
DX Trade payables and related accounts | 30 214.00 | 61 167.00 | | 30 214.00 |
DY Tax and social security liabilities | 10 602.00 | 9 192.00 | | 10 602.00 |
EA Other liabilities | 256.00 | 1 168.00 | | 256.00 |
EC TOTAL (IV) | 261 850.00 | 279 657.00 | | 261 850.00 |
EE Grand total (I to V) | 490 520.00 | 501 642.00 | | 490 520.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 254 201.00 | | 254 201.00 | 254 201.00 |
FJ Net sales | 254 201.00 | | 254 201.00 | 254 201.00 |
FO Operating subsidies | | | 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 948.00 | |
FQ Other income | | | 544.00 | |
FR Total operating income (I) | | | 259 193.00 | |
FU Purchases of raw materials and other supplies | | | 10 513.00 | |
FV Inventory change (raw materials and supplies) | | | 14.00 | |
FW Other purchases and external expenses | | | 145 945.00 | |
FX Taxes, duties, and similar payments | | | 5 859.00 | |
FY Salaries and Wages | | | 50 553.00 | |
FZ Social Security Contributions | | | 8 797.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 504.00 | |
GE Other Expenses | | | 165.00 | |
GF Total Operating Expenses (II) | | | 231 350.00 | |
GG - OPERATING RESULT (I - II) | | | 27 843.00 | |
GR Interest and similar expenses | | | 3 549.00 | |
GU Total financial expenses (VI) | | | 3 549.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 549.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 294.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 036.00 | 3 036.00 | | 3 036.00 |
HD Total exceptional income (VII) | 3 036.00 | 3 036.00 | | 3 036.00 |
HF Exceptional expenses on capital transactions | | 237.00 | | |
HH Total exceptional expenses (VIII) | | 237.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 036.00 | 2 799.00 | | 3 036.00 |
HK Income tax | 3 634.00 | 2 014.00 | | 3 634.00 |
HL TOTAL REVENUE (I + III + V + VII) | 262 229.00 | 269 342.00 | | 262 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 238 533.00 | 255 367.00 | | 238 533.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 696.00 | 13 975.00 | | 23 696.00 |
| |
| 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 | 658 920.00 | | 5 596.00 | 658 920.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300.00 | |
I4 DECREASES Grand Total | | | 664 516.00 | |
IO DECREASES Total including other intangible assets | | | 432 955.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 231 260.00 | |
KD ACQUISITIONS Total including other intangible assets | 432 955.00 | | | 432 955.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 225 665.00 | | 5 596.00 | 225 665.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 300.00 | | | 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 188 106.00 | 9 504.00 | | 188 106.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 188 106.00 | 9 504.00 | | 188 106.00 |
| |
| 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 | 30 214.00 | 30 214.00 | | 30 214.00 |
8C Staff and Related Accounts | 5 971.00 | 5 971.00 | | 5 971.00 |
8D Social Security and Other Social Organizations | 2 330.00 | 2 330.00 | | 2 330.00 |
8K Other liabilities (including liabilities related to repo transactions) | 256.00 | 256.00 | | 256.00 |
UT Other financial assets | 300.00 | 300.00 | | 300.00 |
UX Other trade receivables | 3 181.00 | | | 3 181.00 |
VB VAT | 2 149.00 | | | 2 149.00 |
VG Loans with a maturity of up to one year at origin | 221.00 | 221.00 | | 221.00 |
VH Loans with a maturity of more than one year at origin | 54 129.00 | 40 996.00 | 13 133.00 | 54 129.00 |
VI Group and Associates | 166 428.00 | 166 428.00 | | 166 428.00 |
VJ Loans taken out during the year | 11 572.00 | | | 11 572.00 |
VK Loans repaid during the year | 41 950.00 | | | 41 950.00 |
VP Miscellaneous | 2 496.00 | | | 2 496.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 300.00 | 2 300.00 | | 2 300.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 307.00 | | | 307.00 |
VS Prepaid expenses | 8 731.00 | | | 8 731.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 165.00 | 17 165.00 | | 17 165.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 261 850.00 | 248 716.00 | 13 133.00 | 261 850.00 |
