| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 719.00 | 2 789.00 | 930.00 | 3 719.00 |
AH Goodwill | 7 500.00 | | 7 500.00 | 7 500.00 |
AR Technical installations, industrial equipment and tools | 3 566.00 | 2 501.00 | 1 066.00 | 3 566.00 |
AT Other tangible assets | 3 097.00 | 2 986.00 | 111.00 | 3 097.00 |
BJ TOTAL (I) | 17 883.00 | 8 276.00 | 9 606.00 | 17 883.00 |
BL Raw materials, supplies | 2 150.00 | | 2 150.00 | 2 150.00 |
BX Customers and related accounts | 17 782.00 | | 17 782.00 | 17 782.00 |
BZ Other receivables | 1 315.00 | | 1 315.00 | 1 315.00 |
CF Cash and cash equivalents | 3 067.00 | | 3 067.00 | 3 067.00 |
CJ TOTAL (II) | 24 315.00 | | 24 315.00 | 24 315.00 |
CO Grand total (0 to V) | 42 197.00 | 8 276.00 | 33 921.00 | 42 197.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DE Statutory or contractual reserves | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 10 917.00 | 6 126.00 | | 10 917.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 144.00 | 4 791.00 | | 7 144.00 |
DL TOTAL (I) | 23 561.00 | 16 417.00 | | 23 561.00 |
DU Loans and Debts from Credit Institutions (3) | 5 545.00 | 8 777.00 | | 5 545.00 |
DV Miscellaneous Loans and Financial Debts (4) | 106.00 | 61.00 | | 106.00 |
DX Trade payables and related accounts | 869.00 | 1 540.00 | | 869.00 |
DY Tax and social security liabilities | 3 840.00 | 1 074.00 | | 3 840.00 |
EC TOTAL (IV) | 10 360.00 | 11 452.00 | | 10 360.00 |
EE Grand total (I to V) | 33 921.00 | 27 869.00 | | 33 921.00 |
EG Accrued income and payables due within one year | 8 110.00 | 5 907.00 | | 8 110.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 69 586.00 | | 69 586.00 | 69 586.00 |
FJ Net sales | 69 586.00 | | 69 586.00 | 69 586.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 69 587.00 | |
FU Purchases of raw materials and other supplies | | | 51.00 | |
FV Inventory change (raw materials and supplies) | | | -150.00 | |
FW Other purchases and external expenses | | | 21 647.00 | |
FX Taxes, duties, and similar payments | | | 3 402.00 | |
FY Salaries and Wages | | | 22 100.00 | |
FZ Social Security Contributions | | | 12 124.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 755.00 | |
GE Other Expenses | | | 16.00 | |
GF Total Operating Expenses (II) | | | 60 946.00 | |
GG - OPERATING RESULT (I - II) | | | 8 642.00 | |
GR Interest and similar expenses | | | 209.00 | |
GU Total financial expenses (VI) | | | 209.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -209.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 433.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 289.00 | 845.00 | | 1 289.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 587.00 | 62 236.00 | | 69 587.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 443.00 | 57 444.00 | | 62 443.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 144.00 | 4 791.00 | | 7 144.00 |
| |
| 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 | 17 883.00 | | | 17 883.00 |
I4 DECREASES Grand Total | | | 17 883.00 | |
IO DECREASES Total including other intangible assets | | | 11 219.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 664.00 | |
KD ACQUISITIONS Total including other intangible assets | 11 219.00 | | | 11 219.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 664.00 | | | 6 664.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 521.00 | 1 755.00 | | 6 521.00 |
PE DEPRECIATION Total including other intangible assets | 2 324.00 | 465.00 | | 2 324.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 197.00 | 1 291.00 | | 4 197.00 |
| |
| 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 | 869.00 | 869.00 | | 869.00 |
8D Social Security and Other Social Organizations | 1 406.00 | 1 406.00 | | 1 406.00 |
8E Income Taxes | 1 289.00 | 1 289.00 | | 1 289.00 |
UX Other trade receivables | 17 782.00 | | | 17 782.00 |
VB VAT | 1 315.00 | | | 1 315.00 |
VH Loans with a maturity of more than one year at origin | 5 545.00 | 3 295.00 | 2 250.00 | 5 545.00 |
VI Group and Associates | 106.00 | 106.00 | | 106.00 |
VK Loans repaid during the year | 3 225.00 | | | 3 225.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 097.00 | 19 097.00 | | 19 097.00 |
VW VAT | 1 145.00 | 1 145.00 | | 1 145.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 360.00 | 8 110.00 | 2 250.00 | 10 360.00 |
