| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 25 916.00 | | 25 916.00 | 25 916.00 |
AR Technical installations, industrial equipment and tools | 10 529.00 | 9 081.00 | 1 449.00 | 10 529.00 |
AT Other tangible assets | 52 023.00 | 34 621.00 | 17 402.00 | 52 023.00 |
BD Other fixed assets | 160.00 | | 160.00 | 160.00 |
BH Other financial assets | 5 613.00 | | 5 613.00 | 5 613.00 |
BJ TOTAL (I) | 94 241.00 | 43 702.00 | 50 540.00 | 94 241.00 |
BT Goods | 23 061.00 | | 23 061.00 | 23 061.00 |
BZ Other receivables | 6 125.00 | | 6 125.00 | 6 125.00 |
CF Cash and cash equivalents | 7 796.00 | | 7 796.00 | 7 796.00 |
CH Prepaid expenses | 3 941.00 | | 3 941.00 | 3 941.00 |
CJ TOTAL (II) | 40 923.00 | | 40 923.00 | 40 923.00 |
CO Grand total (0 to V) | 135 164.00 | 43 702.00 | 91 463.00 | 135 164.00 |
CP Shares due in less than one year | 5 613.00 | | | 5 613.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 236.00 | 11 950.00 | | 11 236.00 |
DL TOTAL (I) | 20 036.00 | 20 750.00 | | 20 036.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 037.00 | 45 938.00 | | 47 037.00 |
DX Trade payables and related accounts | 16 540.00 | 14 526.00 | | 16 540.00 |
DY Tax and social security liabilities | 7 849.00 | 8 375.00 | | 7 849.00 |
EC TOTAL (IV) | 71 427.00 | 68 839.00 | | 71 427.00 |
EE Grand total (I to V) | 91 463.00 | 89 589.00 | | 91 463.00 |
EG Accrued income and payables due within one year | 71 427.00 | 68 839.00 | | 71 427.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 28 666.00 | | 28 666.00 | 28 666.00 |
FG Production sold - services | 115 003.00 | | 115 003.00 | 115 003.00 |
FJ Net sales | 143 669.00 | | 143 669.00 | 143 669.00 |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 143 682.00 | |
FS Purchases of goods (including customs duties) | | | 19 462.00 | |
FT Inventory change (goods) | | | -1 443.00 | |
FU Purchases of raw materials and other supplies | | | 9 313.00 | |
FW Other purchases and external expenses | | | 36 899.00 | |
FX Taxes, duties, and similar payments | | | 4 573.00 | |
FY Salaries and Wages | | | 32 241.00 | |
FZ Social Security Contributions | | | 28 112.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 588.00 | |
GE Other Expenses | | | 237.00 | |
GF Total Operating Expenses (II) | | | 131 983.00 | |
GG - OPERATING RESULT (I - II) | | | 11 699.00 | |
GR Interest and similar expenses | | | 463.00 | |
GU Total financial expenses (VI) | | | 463.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -463.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 236.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 143 682.00 | 134 444.00 | | 143 682.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 132 446.00 | 122 495.00 | | 132 446.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 236.00 | 11 950.00 | | 11 236.00 |
| |
| 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 | 93 556.00 | | 685.00 | 93 556.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 773.00 | |
I4 DECREASES Grand Total | | | 94 241.00 | |
IO DECREASES Total including other intangible assets | | | 25 916.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 62 552.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 916.00 | | | 25 916.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 867.00 | | 685.00 | 61 867.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 773.00 | | | 5 773.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 113.00 | 2 588.00 | | 41 113.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 113.00 | 2 588.00 | | 41 113.00 |
| |
| 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 | 16 540.00 | 16 540.00 | | 16 540.00 |
8C Staff and Related Accounts | 3 151.00 | 3 151.00 | | 3 151.00 |
8D Social Security and Other Social Organizations | 2 896.00 | 2 896.00 | | 2 896.00 |
UT Other financial assets | 5 613.00 | 5 613.00 | | 5 613.00 |
VB VAT | 2 424.00 | | | 2 424.00 |
VI Group and Associates | 47 037.00 | 47 037.00 | | 47 037.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 701.00 | | | 3 701.00 |
VS Prepaid expenses | 3 941.00 | | | 3 941.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 678.00 | 15 678.00 | | 15 678.00 |
VW VAT | 1 801.00 | 1 801.00 | | 1 801.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 427.00 | 71 427.00 | | 71 427.00 |
