| |
| 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 | 27 704.00 | 27 494.00 | 210.00 | 27 704.00 |
AT Other tangible assets | 3 321.00 | 3 080.00 | 241.00 | 3 321.00 |
BH Other financial assets | 967.00 | | 967.00 | 967.00 |
BJ TOTAL (I) | 151 992.00 | 30 574.00 | 121 418.00 | 151 992.00 |
BT Goods | 2 097.00 | | 2 097.00 | 2 097.00 |
BX Customers and related accounts | 4 706.00 | | 4 706.00 | 4 706.00 |
BZ Other receivables | 1 325.00 | | 1 325.00 | 1 325.00 |
CD Marketable securities | 1 036.00 | | 1 036.00 | 1 036.00 |
CF Cash and cash equivalents | 27 027.00 | | 27 027.00 | 27 027.00 |
CH Prepaid expenses | 1 489.00 | | 1 489.00 | 1 489.00 |
CJ TOTAL (II) | 37 679.00 | | 37 679.00 | 37 679.00 |
CO Grand total (0 to V) | 189 671.00 | 30 574.00 | 159 097.00 | 189 671.00 |
CP Shares due in less than one year | 967.00 | | | 967.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 112 787.00 | 96 352.00 | | 112 787.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 627.00 | 26 435.00 | | 21 627.00 |
DL TOTAL (I) | 145 414.00 | 133 787.00 | | 145 414.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 859.00 | 4 807.00 | | 2 859.00 |
DX Trade payables and related accounts | 2 185.00 | 4 527.00 | | 2 185.00 |
DY Tax and social security liabilities | 8 639.00 | 12 399.00 | | 8 639.00 |
EC TOTAL (IV) | 13 683.00 | 21 733.00 | | 13 683.00 |
EE Grand total (I to V) | 159 097.00 | 155 520.00 | | 159 097.00 |
EG Accrued income and payables due within one year | 13 683.00 | 21 733.00 | | 13 683.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 136 476.00 | | 136 476.00 | 136 476.00 |
FG Production sold - services | 3 922.00 | | 3 922.00 | 3 922.00 |
FJ Net sales | 140 398.00 | | 140 398.00 | 140 398.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 767.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 143 166.00 | |
FS Purchases of goods (including customs duties) | | | 26 560.00 | |
FT Inventory change (goods) | | | -28.00 | |
FW Other purchases and external expenses | | | 40 839.00 | |
FX Taxes, duties, and similar payments | | | 2 172.00 | |
FY Salaries and Wages | | | 31 769.00 | |
FZ Social Security Contributions | | | 13 037.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 817.00 | |
GE Other Expenses | | | 2 209.00 | |
GF Total Operating Expenses (II) | | | 117 375.00 | |
GG - OPERATING RESULT (I - II) | | | 25 791.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 791.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 767.00 | 2 466.00 | | 2 767.00 |
A4 Equity method investments | 2 205.00 | 2 205.00 | | 2 205.00 |
HE Exceptional expenses on management operations | | 10.00 | | |
HH Total exceptional expenses (VIII) | | 10.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -10.00 | | |
HK Income tax | 4 164.00 | 4 798.00 | | 4 164.00 |
HL TOTAL REVENUE (I + III + V + VII) | 143 166.00 | 129 872.00 | | 143 166.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 539.00 | 103 437.00 | | 121 539.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 627.00 | 26 435.00 | | 21 627.00 |
| |
| 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 | 152 386.00 | | 272.00 | 152 386.00 |
I3 DECREASES Total Financial Fixed Assets | | | 967.00 | |
I4 DECREASES Grand Total | | 666.00 | 151 992.00 | |
IO DECREASES Total including other intangible assets | | | 120 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 666.00 | 31 025.00 | |
KD ACQUISITIONS Total including other intangible assets | 120 000.00 | | | 120 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 419.00 | | 272.00 | 31 419.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 967.00 | | | 967.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 423.00 | 817.00 | 666.00 | 30 423.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 423.00 | 817.00 | 666.00 | 30 423.00 |
| |
| 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 | 2 185.00 | 2 185.00 | | 2 185.00 |
8C Staff and Related Accounts | 2 271.00 | 2 271.00 | | 2 271.00 |
8D Social Security and Other Social Organizations | 2 214.00 | 2 214.00 | | 2 214.00 |
UT Other financial assets | 967.00 | 967.00 | | 967.00 |
UX Other trade receivables | 4 706.00 | | | 4 706.00 |
VB VAT | 493.00 | | | 493.00 |
VI Group and Associates | 2 859.00 | 2 859.00 | | 2 859.00 |
VM Income taxes | 650.00 | | | 650.00 |
VP Miscellaneous | 15.00 | | | 15.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 346.00 | 1 346.00 | | 1 346.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 167.00 | | | 167.00 |
VS Prepaid expenses | 1 489.00 | | | 1 489.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 487.00 | 8 487.00 | | 8 487.00 |
VW VAT | 2 808.00 | 2 808.00 | | 2 808.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 683.00 | 13 683.00 | | 13 683.00 |
