| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 000.00 | 12 000.00 | | 12 000.00 |
AH Goodwill | 200 000.00 | | 200 000.00 | 200 000.00 |
AT Other tangible assets | 93 502.00 | 69 003.00 | 24 499.00 | 93 502.00 |
BJ TOTAL (I) | 305 502.00 | 81 003.00 | 224 499.00 | 305 502.00 |
BV Advances and down payments on orders | 6 725.00 | | 6 725.00 | 6 725.00 |
BX Customers and related accounts | 4 054.00 | | 4 054.00 | 4 054.00 |
BZ Other receivables | 7 790.00 | | 7 790.00 | 7 790.00 |
CF Cash and cash equivalents | 15 170.00 | | 15 170.00 | 15 170.00 |
CH Prepaid expenses | 2 423.00 | | 2 423.00 | 2 423.00 |
CJ TOTAL (II) | 36 162.00 | | 36 162.00 | 36 162.00 |
CO Grand total (0 to V) | 341 664.00 | 81 003.00 | 260 661.00 | 341 664.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 000.00 | 42 000.00 | | 42 000.00 |
DD Legal reserve (1) | 3 248.00 | 1 414.00 | | 3 248.00 |
DG Other reserves | 61 715.00 | 26 872.00 | | 61 715.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 315.00 | 36 677.00 | | 18 315.00 |
DL TOTAL (I) | 125 279.00 | 106 963.00 | | 125 279.00 |
DU Loans and Debts from Credit Institutions (3) | 83 448.00 | 124 756.00 | | 83 448.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 460.00 | 24 784.00 | | 24 460.00 |
DX Trade payables and related accounts | 13 364.00 | 14 878.00 | | 13 364.00 |
DY Tax and social security liabilities | 12 493.00 | 11 366.00 | | 12 493.00 |
EA Other liabilities | 1 617.00 | 1 642.00 | | 1 617.00 |
EC TOTAL (IV) | 135 382.00 | 177 426.00 | | 135 382.00 |
EE Grand total (I to V) | 260 661.00 | 284 389.00 | | 260 661.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 385 456.00 | | 385 456.00 | 385 456.00 |
FJ Net sales | 385 456.00 | | 385 456.00 | 385 456.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 032.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 386 489.00 | |
FS Purchases of goods (including customs duties) | | | 227 439.00 | |
FW Other purchases and external expenses | | | 53 629.00 | |
FX Taxes, duties, and similar payments | | | 1 026.00 | |
FY Salaries and Wages | | | 51 207.00 | |
FZ Social Security Contributions | | | 13 725.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 082.00 | |
GE Other Expenses | | | 231.00 | |
GF Total Operating Expenses (II) | | | 362 339.00 | |
GG - OPERATING RESULT (I - II) | | | 24 150.00 | |
GR Interest and similar expenses | | | 3 679.00 | |
GU Total financial expenses (VI) | | | 3 679.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 679.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 471.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 032.00 | | | 1 032.00 |
A4 Equity method investments | 229.00 | 270.00 | | 229.00 |
HA Exceptional income from management transactions | 586.00 | 4 448.00 | | 586.00 |
HD Total exceptional income (VII) | 586.00 | 4 448.00 | | 586.00 |
HE Exceptional expenses on management operations | 40.00 | 90.00 | | 40.00 |
HH Total exceptional expenses (VIII) | 40.00 | 90.00 | | 40.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 546.00 | 4 358.00 | | 546.00 |
HK Income tax | 2 701.00 | 5 263.00 | | 2 701.00 |
HL TOTAL REVENUE (I + III + V + VII) | 387 074.00 | 405 850.00 | | 387 074.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 368 759.00 | 369 173.00 | | 368 759.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 315.00 | 36 677.00 | | 18 315.00 |
| |
| 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 | 305 502.00 | | | 305 502.00 |
I4 DECREASES Grand Total | | | 305 502.00 | |
IO DECREASES Total including other intangible assets | | | 212 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 93 502.00 | |
KD ACQUISITIONS Total including other intangible assets | 212 000.00 | | | 212 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 93 502.00 | | | 93 502.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 921.00 | 15 082.00 | | 65 921.00 |
PE DEPRECIATION Total including other intangible assets | 10 127.00 | 1 873.00 | | 10 127.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 55 794.00 | 13 209.00 | | 55 794.00 |
| |
| 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 | 13 364.00 | 13 364.00 | | 13 364.00 |
8C Staff and Related Accounts | 4 439.00 | 4 439.00 | | 4 439.00 |
8D Social Security and Other Social Organizations | 7 553.00 | 7 553.00 | | 7 553.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 617.00 | 1 617.00 | | 1 617.00 |
UX Other trade receivables | 4 054.00 | | | 4 054.00 |
VB VAT | 1 693.00 | | | 1 693.00 |
VH Loans with a maturity of more than one year at origin | 83 448.00 | 42 942.00 | 40 506.00 | 83 448.00 |
VI Group and Associates | 24 460.00 | 24 460.00 | | 24 460.00 |
VK Loans repaid during the year | 41 185.00 | | | 41 185.00 |
VM Income taxes | 4 798.00 | | | 4 798.00 |
VP Miscellaneous | 1 218.00 | | | 1 218.00 |
VQ Other Taxes, Duties, and Similar Debts | 501.00 | 501.00 | | 501.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 81.00 | | | 81.00 |
VS Prepaid expenses | 2 423.00 | | | 2 423.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 267.00 | 14 267.00 | | 14 267.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 382.00 | 94 876.00 | 40 506.00 | 135 382.00 |
