| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 54 000.00 | | 54 000.00 | 54 000.00 |
AJ Other Intangible Assets | 1 000.00 | 1 000.00 | | 1 000.00 |
AR Technical installations, industrial equipment and tools | 7 482.00 | 1 852.00 | 5 630.00 | 7 482.00 |
AT Other tangible assets | 5 526.00 | 2 273.00 | 3 253.00 | 5 526.00 |
BH Other financial assets | 1 963.00 | | 1 963.00 | 1 963.00 |
BJ TOTAL (I) | 69 971.00 | 5 125.00 | 64 846.00 | 69 971.00 |
BL Raw materials, supplies | 1 298.00 | | 1 298.00 | 1 298.00 |
BT Goods | 2 672.00 | | 2 672.00 | 2 672.00 |
BV Advances and down payments on orders | 105.00 | | 105.00 | 105.00 |
BZ Other receivables | 4 824.00 | | 4 824.00 | 4 824.00 |
CF Cash and cash equivalents | 5 009.00 | | 5 009.00 | 5 009.00 |
CH Prepaid expenses | 153.00 | | 153.00 | 153.00 |
CJ TOTAL (II) | 14 061.00 | | 14 061.00 | 14 061.00 |
CO Grand total (0 to V) | 84 032.00 | 5 125.00 | 78 907.00 | 84 032.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 35 275.00 | 22 421.00 | | 35 275.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 458.00 | 12 854.00 | | 7 458.00 |
DL TOTAL (I) | 47 534.00 | 40 075.00 | | 47 534.00 |
DT Other Bond Issues | 13 385.00 | 26 537.00 | | 13 385.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 791.00 | 1 791.00 | | 1 791.00 |
DX Trade payables and related accounts | 4 778.00 | 8 263.00 | | 4 778.00 |
DY Tax and social security liabilities | 11 420.00 | 17 238.00 | | 11 420.00 |
EC TOTAL (IV) | 31 373.00 | 53 829.00 | | 31 373.00 |
EE Grand total (I to V) | 78 907.00 | 93 904.00 | | 78 907.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 19 094.00 | |
FJ Net sales | | | 120 633.00 | |
FQ Other income | | | 10 729.00 | |
FR Total operating income (I) | | | 131 361.00 | |
FS Purchases of goods (including customs duties) | | | 10 181.00 | |
FT Inventory change (goods) | | | 2 414.00 | |
FU Purchases of raw materials and other supplies | | | 9 709.00 | |
FV Inventory change (raw materials and supplies) | | | 5 184.00 | |
FW Other purchases and external expenses | | | 25 577.00 | |
FX Taxes, duties, and similar payments | | | 1 507.00 | |
FY Salaries and Wages | | | 53 468.00 | |
FZ Social Security Contributions | | | 13 118.00 | |
GE Other Expenses | | | 196.00 | |
GF Total Operating Expenses (II) | | | 122 987.00 | |
GG - OPERATING RESULT (I - II) | | | 8 374.00 | |
GP Total financial income (V) | | | 5.00 | |
GU Total financial expenses (VI) | | | 1 409.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 404.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 970.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 11.00 | 740.00 | | 11.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11.00 | -740.00 | | -11.00 |
HK Income tax | -499.00 | 1 383.00 | | -499.00 |
HL TOTAL REVENUE (I + III + V + VII) | 131 366.00 | 134 516.00 | | 131 366.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 908.00 | 121 662.00 | | 123 908.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 458.00 | 12 854.00 | | 7 458.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 667.00 | 1 633.00 | 8 176.00 | 11 667.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 558.00 | 1 633.00 | 3 066.00 | 5 558.00 |
| |
| 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 | 4 778.00 | 4 778.00 | | 4 778.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 791.00 | 1 791.00 | | 1 791.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 940.00 | 4 977.00 | 1 963.00 | 6 940.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 373.00 | 27 535.00 | 3 838.00 | 31 373.00 |
