| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 120 000.00 | | 120 000.00 | 120 000.00 |
AR Technical installations, industrial equipment and tools | 7 692.00 | 6 273.00 | 1 419.00 | 7 692.00 |
AT Other tangible assets | 10 080.00 | 9 026.00 | 1 054.00 | 10 080.00 |
BH Other financial assets | 1 113.00 | | 1 113.00 | 1 113.00 |
BJ TOTAL (I) | 138 885.00 | 15 299.00 | 123 585.00 | 138 885.00 |
BL Raw materials, supplies | 5 039.00 | | 5 039.00 | 5 039.00 |
BZ Other receivables | 1 912.00 | | 1 912.00 | 1 912.00 |
CF Cash and cash equivalents | 966.00 | | 966.00 | 966.00 |
CJ TOTAL (II) | 7 916.00 | | 7 916.00 | 7 916.00 |
CO Grand total (0 to V) | 146 801.00 | 15 299.00 | 131 501.00 | 146 801.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 22 271.00 | 14 565.00 | | 22 271.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 520.00 | 7 707.00 | | 5 520.00 |
DL TOTAL (I) | 36 041.00 | 30 521.00 | | 36 041.00 |
DU Loans and Debts from Credit Institutions (3) | 8 639.00 | 4 009.00 | | 8 639.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 257.00 | 58 877.00 | | 45 257.00 |
DX Trade payables and related accounts | 9 673.00 | 11 006.00 | | 9 673.00 |
DY Tax and social security liabilities | 31 891.00 | 25 025.00 | | 31 891.00 |
EA Other liabilities | 1.00 | | | 1.00 |
EC TOTAL (IV) | 95 460.00 | 98 917.00 | | 95 460.00 |
EE Grand total (I to V) | 131 501.00 | 129 438.00 | | 131 501.00 |
EG Accrued income and payables due within one year | 94 217.00 | 89 332.00 | | 94 217.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 136 146.00 | | 136 146.00 | 136 146.00 |
FJ Net sales | 136 146.00 | | 136 146.00 | 136 146.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 136 152.00 | |
FU Purchases of raw materials and other supplies | | | 13 070.00 | |
FV Inventory change (raw materials and supplies) | | | -462.00 | |
FW Other purchases and external expenses | | | 28 326.00 | |
FX Taxes, duties, and similar payments | | | 6 524.00 | |
FY Salaries and Wages | | | 53 962.00 | |
FZ Social Security Contributions | | | 28 252.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 569.00 | |
GE Other Expenses | | | 335.00 | |
GF Total Operating Expenses (II) | | | 130 576.00 | |
GG - OPERATING RESULT (I - II) | | | 5 576.00 | |
GR Interest and similar expenses | | | 1 491.00 | |
GU Total financial expenses (VI) | | | 1 491.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 491.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 085.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 171.00 | | | 171.00 |
HH Total exceptional expenses (VIII) | 171.00 | | | 171.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -171.00 | | | -171.00 |
HK Income tax | -1 606.00 | -292.00 | | -1 606.00 |
HL TOTAL REVENUE (I + III + V + VII) | 136 152.00 | 130 494.00 | | 136 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 631.00 | 122 787.00 | | 130 631.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 520.00 | 7 707.00 | | 5 520.00 |
| |
| 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 | 138 593.00 | | 792.00 | 138 593.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 113.00 | |
I4 DECREASES Grand Total | | 500.00 | 138 885.00 | |
IO DECREASES Total including other intangible assets | | | 120 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 500.00 | 17 772.00 | |
KD ACQUISITIONS Total including other intangible assets | 120 000.00 | | | 120 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 480.00 | | 792.00 | 17 480.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 113.00 | | | 1 113.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 230.00 | 569.00 | 500.00 | 15 230.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 230.00 | 569.00 | 500.00 | 15 230.00 |
| |
| 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 | 9 585.00 | 9 585.00 | | 9 585.00 |
8B Suppliers and Related Accounts | 9 673.00 | 9 673.00 | | 9 673.00 |
8C Staff and Related Accounts | 15 274.00 | 15 274.00 | | 15 274.00 |
8D Social Security and Other Social Organizations | 11 313.00 | 11 313.00 | | 11 313.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1.00 | 1.00 | | 1.00 |
UT Other financial assets | 1 113.00 | 1 113.00 | | 1 113.00 |
VB VAT | 306.00 | | | 306.00 |
VG Loans with a maturity of up to one year at origin | 8 639.00 | 6 421.00 | | 8 639.00 |
VI Group and Associates | 35 672.00 | 35 672.00 | | 35 672.00 |
VJ Loans taken out during the year | 3 541.00 | | | 3 541.00 |
VK Loans repaid during the year | 17 244.00 | | | 17 244.00 |
VM Income taxes | 1 606.00 | | | 1 606.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 300.00 | 3 300.00 | | 3 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 024.00 | 3 024.00 | | 3 024.00 |
VW VAT | 2 004.00 | 2 004.00 | | 2 004.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 95 460.00 | 93 242.00 | | 95 460.00 |
