| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 158 640.00 | | 158 640.00 | 158 640.00 |
AR Technical installations, industrial equipment and tools | 2 890.00 | 1 159.00 | 1 731.00 | 2 890.00 |
AT Other tangible assets | 9 918.00 | 5 338.00 | 4 581.00 | 9 918.00 |
BH Other financial assets | 4 759.00 | | 4 759.00 | 4 759.00 |
BJ TOTAL (I) | 176 207.00 | 6 497.00 | 169 711.00 | 176 207.00 |
BL Raw materials, supplies | 3 475.00 | | 3 475.00 | 3 475.00 |
BT Goods | 3 581.00 | | 3 581.00 | 3 581.00 |
BZ Other receivables | 711.00 | | 711.00 | 711.00 |
CF Cash and cash equivalents | 17 208.00 | | 17 208.00 | 17 208.00 |
CJ TOTAL (II) | 24 975.00 | | 24 975.00 | 24 975.00 |
CO Grand total (0 to V) | 201 183.00 | 6 497.00 | 194 686.00 | 201 183.00 |
| |
| 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 |
DG Other reserves | 34 656.00 | 15 325.00 | | 34 656.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 785.00 | 19 331.00 | | 18 785.00 |
DL TOTAL (I) | 62 241.00 | 43 456.00 | | 62 241.00 |
DU Loans and Debts from Credit Institutions (3) | 103 020.00 | 125 158.00 | | 103 020.00 |
DV Miscellaneous Loans and Financial Debts (4) | 311.00 | 362.00 | | 311.00 |
DX Trade payables and related accounts | 2 651.00 | 4 888.00 | | 2 651.00 |
DY Tax and social security liabilities | 26 174.00 | 20 949.00 | | 26 174.00 |
EA Other liabilities | 288.00 | 1 772.00 | | 288.00 |
EC TOTAL (IV) | 132 445.00 | 153 129.00 | | 132 445.00 |
EE Grand total (I to V) | 194 686.00 | 196 585.00 | | 194 686.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 17 432.00 | | 17 432.00 | 17 432.00 |
FG Production sold - services | 164 573.00 | | 164 573.00 | 164 573.00 |
FJ Net sales | 182 004.00 | | 182 004.00 | 182 004.00 |
FO Operating subsidies | | | 1 831.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 338.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 184 179.00 | |
FS Purchases of goods (including customs duties) | | | 9 456.00 | |
FT Inventory change (goods) | | | 3 480.00 | |
FU Purchases of raw materials and other supplies | | | 13 043.00 | |
FV Inventory change (raw materials and supplies) | | | 674.00 | |
FW Other purchases and external expenses | | | 36 920.00 | |
FX Taxes, duties, and similar payments | | | 4 022.00 | |
FY Salaries and Wages | | | 68 502.00 | |
FZ Social Security Contributions | | | 12 267.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 128.00 | |
GB Operating Expenses - Provisions | | | 2 252.00 | |
GE Other Expenses | | | 261.00 | |
GF Total Operating Expenses (II) | | | 160 006.00 | |
GG - OPERATING RESULT (I - II) | | | 24 173.00 | |
GR Interest and similar expenses | | | 3 341.00 | |
GU Total financial expenses (VI) | | | 3 341.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 341.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 831.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 046.00 | 1 986.00 | | 2 046.00 |
HL TOTAL REVENUE (I + III + V + VII) | 184 179.00 | 180 965.00 | | 184 179.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 394.00 | 161 634.00 | | 165 394.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 785.00 | 19 331.00 | | 18 785.00 |
| |
| 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 | 174 099.00 | | 2 108.00 | 174 099.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 759.00 | |
I4 DECREASES Grand Total | | | 176 207.00 | |
IO DECREASES Total including other intangible assets | | | 158 640.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 808.00 | |
KD ACQUISITIONS Total including other intangible assets | 158 640.00 | | | 158 640.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 700.00 | | 2 108.00 | 10 700.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 759.00 | | | 4 759.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 244.00 | 2 252.00 | | 4 244.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 244.00 | 2 252.00 | | 4 244.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 311.00 | 311.00 | | 311.00 |
8B Suppliers and Related Accounts | 2 651.00 | 2 651.00 | | 2 651.00 |
8C Staff and Related Accounts | 11 761.00 | 11 761.00 | | 11 761.00 |
8D Social Security and Other Social Organizations | 9 437.00 | 9 437.00 | | 9 437.00 |
UT Other financial assets | 4 759.00 | | | 4 759.00 |
VB VAT | 43.00 | | | 43.00 |
VG Loans with a maturity of up to one year at origin | 2 345.00 | 2 345.00 | | 2 345.00 |
VH Loans with a maturity of more than one year at origin | 100 675.00 | 23 544.00 | 77 132.00 | 100 675.00 |
VI Group and Associates | 288.00 | 288.00 | | 288.00 |
VK Loans repaid during the year | 22 858.00 | | | 22 858.00 |
VM Income taxes | 668.00 | | | 668.00 |
VQ Other Taxes, Duties, and Similar Debts | 530.00 | 530.00 | | 530.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 470.00 | 711.00 | 4 759.00 | 5 470.00 |
VW VAT | 4 446.00 | 4 446.00 | | 4 446.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 132 445.00 | 55 313.00 | 77 132.00 | 132 445.00 |
