| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 209.00 | 1 209.00 | | 1 209.00 |
AH Goodwill | 46 350.00 | | 46 350.00 | 46 350.00 |
AR Technical installations, industrial equipment and tools | 6 756.00 | 4 786.00 | 1 970.00 | 6 756.00 |
AT Other tangible assets | 13 727.00 | 9 120.00 | 4 607.00 | 13 727.00 |
BJ TOTAL (I) | 68 042.00 | 15 115.00 | 52 927.00 | 68 042.00 |
BL Raw materials, supplies | 6 080.00 | | 6 080.00 | 6 080.00 |
BX Customers and related accounts | 30 705.00 | | 30 705.00 | 30 705.00 |
BZ Other receivables | 7 144.00 | | 7 144.00 | 7 144.00 |
CF Cash and cash equivalents | 2 695.00 | | 2 695.00 | 2 695.00 |
CH Prepaid expenses | 6 782.00 | | 6 782.00 | 6 782.00 |
CJ TOTAL (II) | 53 407.00 | | 53 407.00 | 53 407.00 |
CO Grand total (0 to V) | 121 449.00 | 15 115.00 | 106 333.00 | 121 449.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -17 889.00 | -10 056.00 | | -17 889.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 819.00 | -7 833.00 | | 8 819.00 |
DL TOTAL (I) | -270.00 | -9 089.00 | | -270.00 |
DU Loans and Debts from Credit Institutions (3) | 172.00 | 1 678.00 | | 172.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 232.00 | 46 683.00 | | 38 232.00 |
DW Advances and down payments received on current orders | 18 000.00 | 34 367.00 | | 18 000.00 |
DX Trade payables and related accounts | 28 041.00 | 18 430.00 | | 28 041.00 |
DY Tax and social security liabilities | 22 078.00 | 24 260.00 | | 22 078.00 |
EA Other liabilities | 80.00 | | | 80.00 |
EC TOTAL (IV) | 106 603.00 | 125 418.00 | | 106 603.00 |
EE Grand total (I to V) | 106 333.00 | 116 329.00 | | 106 333.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 42.00 | | 42.00 | 42.00 |
FG Production sold - services | 160 589.00 | | 160 589.00 | 160 589.00 |
FJ Net sales | 160 631.00 | | 160 631.00 | 160 631.00 |
FO Operating subsidies | | | 1 759.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 59.00 | |
FQ Other income | | | 139.00 | |
FR Total operating income (I) | | | 162 587.00 | |
FU Purchases of raw materials and other supplies | | | 29 160.00 | |
FV Inventory change (raw materials and supplies) | | | 160.00 | |
FW Other purchases and external expenses | | | 29 454.00 | |
FX Taxes, duties, and similar payments | | | 2 884.00 | |
FY Salaries and Wages | | | 69 768.00 | |
FZ Social Security Contributions | | | 17 885.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 103.00 | |
GE Other Expenses | | | 158.00 | |
GF Total Operating Expenses (II) | | | 151 571.00 | |
GG - OPERATING RESULT (I - II) | | | 11 016.00 | |
GR Interest and similar expenses | | | 1 965.00 | |
GU Total financial expenses (VI) | | | 1 965.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 965.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 051.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 896.00 | 438.00 | | 896.00 |
HH Total exceptional expenses (VIII) | 896.00 | 438.00 | | 896.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -896.00 | -438.00 | | -896.00 |
HK Income tax | -664.00 | -3 200.00 | | -664.00 |
HL TOTAL REVENUE (I + III + V + VII) | 162 587.00 | 163 049.00 | | 162 587.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 153 768.00 | 170 882.00 | | 153 768.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 819.00 | -7 833.00 | | 8 819.00 |
| |
| 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 | 67 552.00 | | 1 290.00 | 67 552.00 |
I4 DECREASES Grand Total | | 800.00 | 68 042.00 | |
IO DECREASES Total including other intangible assets | | | 47 559.00 | |
IY DECREASES Total Tangible Fixed Assets | | 800.00 | 20 483.00 | |
KD ACQUISITIONS Total including other intangible assets | 47 559.00 | | | 47 559.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 993.00 | | 1 290.00 | 19 993.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 813.00 | 2 103.00 | 800.00 | 13 813.00 |
PE DEPRECIATION Total including other intangible assets | 1 209.00 | | | 1 209.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 604.00 | 2 103.00 | 800.00 | 12 604.00 |
| |
| 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 | 28 041.00 | 28 041.00 | | 28 041.00 |
8C Staff and Related Accounts | 2 444.00 | 2 444.00 | | 2 444.00 |
8D Social Security and Other Social Organizations | 12 807.00 | 12 807.00 | | 12 807.00 |
8K Other liabilities (including liabilities related to repo transactions) | 80.00 | 80.00 | | 80.00 |
UX Other trade receivables | 30 705.00 | | | 30 705.00 |
VB VAT | 3 492.00 | | | 3 492.00 |
VG Loans with a maturity of up to one year at origin | 172.00 | 172.00 | | 172.00 |
VI Group and Associates | 38 232.00 | 10 619.00 | 27 613.00 | 38 232.00 |
VM Income taxes | 664.00 | | | 664.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 492.00 | 2 492.00 | | 2 492.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 988.00 | | | 2 988.00 |
VS Prepaid expenses | 6 782.00 | | | 6 782.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 631.00 | 44 631.00 | | 44 631.00 |
VW VAT | 4 336.00 | 4 336.00 | | 4 336.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 603.00 | 60 990.00 | 27 613.00 | 88 603.00 |
