| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 150 210.00 | | 150 210.00 | 150 210.00 |
AR Technical installations, industrial equipment and tools | 6 369.00 | 3 704.00 | 2 665.00 | 6 369.00 |
AT Other tangible assets | 42 666.00 | 16 861.00 | 25 805.00 | 42 666.00 |
BB Receivables related to investments | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 2 100.00 | | 2 100.00 | 2 100.00 |
BJ TOTAL (I) | 201 360.00 | 20 565.00 | 180 795.00 | 201 360.00 |
BL Raw materials, supplies | 1 982.00 | | 1 982.00 | 1 982.00 |
BT Goods | 5 200.00 | | 5 200.00 | 5 200.00 |
BV Advances and down payments on orders | 1 656.00 | | 1 656.00 | 1 656.00 |
BZ Other receivables | 5 440.00 | | 5 440.00 | 5 440.00 |
CF Cash and cash equivalents | 7 347.00 | | 7 347.00 | 7 347.00 |
CH Prepaid expenses | 2 756.00 | | 2 756.00 | 2 756.00 |
CJ TOTAL (II) | 24 380.00 | | 24 380.00 | 24 380.00 |
CO Grand total (0 to V) | 225 740.00 | 20 565.00 | 205 175.00 | 225 740.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 100 975.00 | 95 764.00 | | 100 975.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 484.00 | 5 210.00 | | 11 484.00 |
DJ Investment subsidies | 3 849.00 | 4 472.00 | | 3 849.00 |
DL TOTAL (I) | 121 808.00 | 110 947.00 | | 121 808.00 |
DU Loans and Debts from Credit Institutions (3) | 47 976.00 | 66 031.00 | | 47 976.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 505.00 | 26 736.00 | | 25 505.00 |
DX Trade payables and related accounts | 7 749.00 | 7 282.00 | | 7 749.00 |
DY Tax and social security liabilities | 2 138.00 | 4 299.00 | | 2 138.00 |
EC TOTAL (IV) | 83 367.00 | 104 348.00 | | 83 367.00 |
EE Grand total (I to V) | 205 175.00 | 215 295.00 | | 205 175.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 229 041.00 | |
FJ Net sales | | | 231 543.00 | |
FQ Other income | | | 2 054.00 | |
FR Total operating income (I) | | | 231 543.00 | |
FS Purchases of goods (including customs duties) | | | 119 551.00 | |
FT Inventory change (goods) | | | -203.00 | |
FU Purchases of raw materials and other supplies | | | 8 622.00 | |
FV Inventory change (raw materials and supplies) | | | -302.00 | |
FW Other purchases and external expenses | | | 34 976.00 | |
FX Taxes, duties, and similar payments | | | 645.00 | |
FY Salaries and Wages | | | 47 608.00 | |
FZ Social Security Contributions | | | 482.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 114.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 53 851.00 | |
GG - OPERATING RESULT (I - II) | | | 15 048.00 | |
GU Total financial expenses (VI) | | | 2 444.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 444.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 604.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 670.00 | 1 074.00 | | 670.00 |
HH Total exceptional expenses (VIII) | 69.00 | 1 540.00 | | 69.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 601.00 | -466.00 | | 601.00 |
HK Income tax | 1 721.00 | 672.00 | | 1 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 484.00 | 5 210.00 | | 11 484.00 |
| |
| 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 | 202 425.00 | | | 202 425.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 115.00 | |
I4 DECREASES Grand Total | | | 201 360.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 49 035.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 49 035.00 | | | 49 035.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 180.00 | | | 3 180.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 451.00 | 5 114.00 | | 15 451.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 451.00 | 5 114.00 | | 15 451.00 |
| |
| 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 | 7 749.00 | 7 749.00 | | 7 749.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 505.00 | 25 505.00 | | 25 505.00 |
UT Other financial assets | 2 100.00 | | | 2 100.00 |
VH Loans with a maturity of more than one year at origin | 47 976.00 | 16 594.00 | 31 382.00 | 47 976.00 |
VK Loans repaid during the year | 18 033.00 | | | 18 033.00 |
VS Prepaid expenses | 2 756.00 | | | 2 756.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 296.00 | 8 196.00 | 2 100.00 | 10 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 367.00 | 51 985.00 | 31 382.00 | 83 367.00 |
