| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 56 498.00 | | 56 498.00 | 56 498.00 |
AR Technical installations, industrial equipment and tools | 4 107.00 | 4 107.00 | | 4 107.00 |
AT Other tangible assets | 16 391.00 | 7 738.00 | 8 653.00 | 16 391.00 |
BJ TOTAL (I) | 76 996.00 | 11 845.00 | 65 151.00 | 76 996.00 |
BL Raw materials, supplies | 6 074.00 | | 6 074.00 | 6 074.00 |
BX Customers and related accounts | 36 508.00 | | 36 508.00 | 36 508.00 |
BZ Other receivables | 1 469.00 | | 1 469.00 | 1 469.00 |
CF Cash and cash equivalents | 25 562.00 | | 25 562.00 | 25 562.00 |
CH Prepaid expenses | 264.00 | | 264.00 | 264.00 |
CJ TOTAL (II) | 69 876.00 | | 69 876.00 | 69 876.00 |
CO Grand total (0 to V) | 146 872.00 | 11 845.00 | 135 027.00 | 146 872.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 26 663.00 | 12 322.00 | | 26 663.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 699.00 | 14 341.00 | | 14 699.00 |
DL TOTAL (I) | 52 362.00 | 37 663.00 | | 52 362.00 |
DU Loans and Debts from Credit Institutions (3) | 57 181.00 | 73 248.00 | | 57 181.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6.00 | | | 6.00 |
DW Advances and down payments received on current orders | | 5 700.00 | | |
DX Trade payables and related accounts | 8 690.00 | 5 157.00 | | 8 690.00 |
DY Tax and social security liabilities | 16 788.00 | 15 268.00 | | 16 788.00 |
EC TOTAL (IV) | 82 665.00 | 99 373.00 | | 82 665.00 |
EE Grand total (I to V) | 135 027.00 | 137 036.00 | | 135 027.00 |
EG Accrued income and payables due within one year | 42 059.00 | 36 564.00 | | 42 059.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 174 440.00 | | 174 440.00 | 174 440.00 |
FJ Net sales | 174 440.00 | | 174 440.00 | 174 440.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 364.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 174 809.00 | |
FU Purchases of raw materials and other supplies | | | 46 772.00 | |
FV Inventory change (raw materials and supplies) | | | 701.00 | |
FW Other purchases and external expenses | | | 24 403.00 | |
FX Taxes, duties, and similar payments | | | 1 827.00 | |
FY Salaries and Wages | | | 64 721.00 | |
FZ Social Security Contributions | | | 14 136.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 333.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 155 902.00 | |
GG - OPERATING RESULT (I - II) | | | 18 907.00 | |
GR Interest and similar expenses | | | 1 849.00 | |
GU Total financial expenses (VI) | | | 1 849.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 849.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 058.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 364.00 | 491.00 | | 364.00 |
HE Exceptional expenses on management operations | 183.00 | 34.00 | | 183.00 |
HH Total exceptional expenses (VIII) | 183.00 | 34.00 | | 183.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -183.00 | -34.00 | | -183.00 |
HK Income tax | 2 176.00 | 1 557.00 | | 2 176.00 |
HL TOTAL REVENUE (I + III + V + VII) | 174 809.00 | 193 774.00 | | 174 809.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 110.00 | 179 434.00 | | 160 110.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 699.00 | 14 341.00 | | 14 699.00 |
HP References: Equipment leasing | 4 884.00 | 4 899.00 | | 4 884.00 |
| |
| 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 | 76 996.00 | | | 76 996.00 |
I4 DECREASES Grand Total | | | 76 996.00 | |
IO DECREASES Total including other intangible assets | | | 56 498.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 498.00 | |
KD ACQUISITIONS Total including other intangible assets | 56 498.00 | | | 56 498.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 498.00 | | | 20 498.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 512.00 | 3 333.00 | | 8 512.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 512.00 | 3 333.00 | | 8 512.00 |
| |
| 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 | 8 690.00 | 8 690.00 | | 8 690.00 |
8C Staff and Related Accounts | 3 401.00 | 3 401.00 | | 3 401.00 |
8D Social Security and Other Social Organizations | 10 046.00 | 10 046.00 | | 10 046.00 |
UX Other trade receivables | 36 508.00 | | | 36 508.00 |
VB VAT | 1 279.00 | | | 1 279.00 |
VH Loans with a maturity of more than one year at origin | 57 181.00 | 16 575.00 | 40 606.00 | 57 181.00 |
VI Group and Associates | 6.00 | 6.00 | | 6.00 |
VK Loans repaid during the year | 16 048.00 | | | 16 048.00 |
VM Income taxes | 190.00 | | | 190.00 |
VS Prepaid expenses | 264.00 | | | 264.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 240.00 | 38 240.00 | | 38 240.00 |
VW VAT | 3 341.00 | 3 341.00 | | 3 341.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 665.00 | 42 059.00 | 40 606.00 | 82 665.00 |
