| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 500.00 | 3 833.00 | 3 667.00 | 7 500.00 |
AF Concessions, Patents and Similar Rights | 18 000.00 | 18 000.00 | | 18 000.00 |
AP Buildings | 35 500.00 | 17 013.00 | 18 487.00 | 35 500.00 |
AR Technical installations, industrial equipment and tools | 13 762.00 | 6 387.00 | 7 375.00 | 13 762.00 |
AT Other tangible assets | 55 125.00 | 25 155.00 | 29 970.00 | 55 125.00 |
BH Other financial assets | 62 608.00 | | 62 608.00 | 62 608.00 |
BJ TOTAL (I) | 192 496.00 | 70 389.00 | 122 107.00 | 192 496.00 |
BT Goods | 1 207.00 | | 1 207.00 | 1 207.00 |
BZ Other receivables | 10 450.00 | | 10 450.00 | 10 450.00 |
CD Marketable securities | 10 008.00 | | 10 008.00 | 10 008.00 |
CF Cash and cash equivalents | 66 894.00 | | 66 894.00 | 66 894.00 |
CH Prepaid expenses | 14 511.00 | | 14 511.00 | 14 511.00 |
CJ TOTAL (II) | 103 069.00 | | 103 069.00 | 103 069.00 |
CO Grand total (0 to V) | 295 565.00 | 70 389.00 | 225 176.00 | 295 565.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DH Retained earnings | 28 648.00 | 2 804.00 | | 28 648.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 767.00 | 27 345.00 | | 21 767.00 |
DL TOTAL (I) | 66 916.00 | 45 148.00 | | 66 916.00 |
DV Miscellaneous Loans and Financial Debts (4) | 134 071.00 | 230 497.00 | | 134 071.00 |
DX Trade payables and related accounts | 18 776.00 | 21 933.00 | | 18 776.00 |
DY Tax and social security liabilities | 5 414.00 | 9 621.00 | | 5 414.00 |
EC TOTAL (IV) | 158 261.00 | 262 051.00 | | 158 261.00 |
EE Grand total (I to V) | 225 176.00 | 307 200.00 | | 225 176.00 |
EG Accrued income and payables due within one year | 158 261.00 | 262 051.00 | | 158 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 292 708.00 | | 292 708.00 | 292 708.00 |
FJ Net sales | 292 708.00 | | 292 708.00 | 292 708.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 013.00 | |
FQ Other income | | | 896.00 | |
FR Total operating income (I) | | | 296 617.00 | |
FS Purchases of goods (including customs duties) | | | 84 179.00 | |
FT Inventory change (goods) | | | -291.00 | |
FW Other purchases and external expenses | | | 82 530.00 | |
FX Taxes, duties, and similar payments | | | 736.00 | |
FY Salaries and Wages | | | 45 053.00 | |
FZ Social Security Contributions | | | 11 385.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26 191.00 | |
GE Other Expenses | | | 18 966.00 | |
GF Total Operating Expenses (II) | | | 268 749.00 | |
GG - OPERATING RESULT (I - II) | | | 27 868.00 | |
GR Interest and similar expenses | | | 2 667.00 | |
GU Total financial expenses (VI) | | | 2 667.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 667.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 201.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 013.00 | 3 682.00 | | 3 013.00 |
A4 Equity method investments | 18 913.00 | 23 358.00 | | 18 913.00 |
HE Exceptional expenses on management operations | -99.00 | 68.00 | | -99.00 |
HH Total exceptional expenses (VIII) | -99.00 | 68.00 | | -99.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 99.00 | -68.00 | | 99.00 |
HK Income tax | 3 533.00 | 4 427.00 | | 3 533.00 |
HL TOTAL REVENUE (I + III + V + VII) | 296 617.00 | 309 382.00 | | 296 617.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 274 850.00 | 282 037.00 | | 274 850.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 767.00 | 27 345.00 | | 21 767.00 |
| |
| 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 | 190 176.00 | | 2 319.00 | 190 176.00 |
I3 DECREASES Total Financial Fixed Assets | | | 62 608.00 | |
I4 DECREASES Grand Total | | | 192 496.00 | |
IO DECREASES Total including other intangible assets | | | 25 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 104 387.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 500.00 | | | 25 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 102 099.00 | | 2 288.00 | 102 099.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 62 577.00 | | 31.00 | 62 577.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 197.00 | 26 191.00 | | 44 197.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 039.00 | 20 516.00 | | 28 039.00 |
| |
| 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 | 18 776.00 | 18 776.00 | | 18 776.00 |
8C Staff and Related Accounts | 1 794.00 | 1 794.00 | | 1 794.00 |
8D Social Security and Other Social Organizations | 1 764.00 | 1 764.00 | | 1 764.00 |
8E Income Taxes | 1 789.00 | 1 789.00 | | 1 789.00 |
UT Other financial assets | 62 608.00 | | | 62 608.00 |
VB VAT | 5 967.00 | | | 5 967.00 |
VI Group and Associates | 134 071.00 | 134 071.00 | | 134 071.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 482.00 | | | 4 482.00 |
VS Prepaid expenses | 14 511.00 | | | 14 511.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 568.00 | 24 960.00 | 62 608.00 | 87 568.00 |
VW VAT | 67.00 | 67.00 | | 67.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 158 261.00 | 158 261.00 | | 158 261.00 |
