| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 496.00 | 274.00 | 222.00 | 496.00 |
AH Goodwill | 32 000.00 | | 32 000.00 | 32 000.00 |
AR Technical installations, industrial equipment and tools | 4 500.00 | 813.00 | 3 687.00 | 4 500.00 |
AT Other tangible assets | 6 361.00 | 1 306.00 | 5 055.00 | 6 361.00 |
BJ TOTAL (I) | 43 357.00 | 2 393.00 | 40 964.00 | 43 357.00 |
BL Raw materials, supplies | 13 079.00 | | 13 079.00 | 13 079.00 |
BX Customers and related accounts | 13 491.00 | | 13 491.00 | 13 491.00 |
BZ Other receivables | 10 387.00 | | 10 387.00 | 10 387.00 |
CF Cash and cash equivalents | 5 744.00 | | 5 744.00 | 5 744.00 |
CH Prepaid expenses | 4 993.00 | | 4 993.00 | 4 993.00 |
CJ TOTAL (II) | 47 693.00 | | 47 693.00 | 47 693.00 |
CO Grand total (0 to V) | 91 050.00 | 2 393.00 | 88 657.00 | 91 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 246.00 | | | 1 246.00 |
DL TOTAL (I) | 3 246.00 | | | 3 246.00 |
DU Loans and Debts from Credit Institutions (3) | 39 543.00 | | | 39 543.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72.00 | | | 72.00 |
DX Trade payables and related accounts | 24 745.00 | | | 24 745.00 |
DY Tax and social security liabilities | 21 051.00 | | | 21 051.00 |
EC TOTAL (IV) | 85 411.00 | | | 85 411.00 |
EE Grand total (I to V) | 88 657.00 | | | 88 657.00 |
EG Accrued income and payables due within one year | 53 990.00 | | | 53 990.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 265.00 | | | 2 265.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 295 203.00 | | 295 203.00 | 295 203.00 |
FJ Net sales | 295 203.00 | | 295 203.00 | 295 203.00 |
FO Operating subsidies | | | 17 538.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 811.00 | |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 318 574.00 | |
FU Purchases of raw materials and other supplies | | | 110 303.00 | |
FV Inventory change (raw materials and supplies) | | | -13 079.00 | |
FW Other purchases and external expenses | | | 86 134.00 | |
FX Taxes, duties, and similar payments | | | 2 180.00 | |
FY Salaries and Wages | | | 104 059.00 | |
FZ Social Security Contributions | | | 24 015.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 393.00 | |
GE Other Expenses | | | 1 324.00 | |
GF Total Operating Expenses (II) | | | 317 328.00 | |
GG - OPERATING RESULT (I - II) | | | 1 246.00 | |
GR Interest and similar expenses | | | 1 046.00 | |
GU Total financial expenses (VI) | | | 1 046.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 046.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 200.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 811.00 | | | 5 811.00 |
A2 TOTAL ASSETS | 1 144.00 | | | 1 144.00 |
A4 Equity method investments | 1 322.00 | | | 1 322.00 |
HE Exceptional expenses on management operations | 219.00 | | | 219.00 |
HH Total exceptional expenses (VIII) | 219.00 | | | 219.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -219.00 | | | -219.00 |
HK Income tax | -1 265.00 | | | -1 265.00 |
HL TOTAL REVENUE (I + III + V + VII) | 318 574.00 | | | 318 574.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 317 328.00 | | | 317 328.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 246.00 | | | 1 246.00 |
| |
| 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 | | | 43 357.00 | |
I4 DECREASES Grand Total | | | 43 357.00 | |
IO DECREASES Total including other intangible assets | | | 32 496.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 861.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 32 496.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 10 861.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 393.00 | | |
PE DEPRECIATION Total including other intangible assets | | 274.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 120.00 | | |
| |
| 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 | 60.00 | 60.00 | | 60.00 |
8B Suppliers and Related Accounts | 24 745.00 | 24 745.00 | | 24 745.00 |
8C Staff and Related Accounts | 7 762.00 | 7 762.00 | | 7 762.00 |
8D Social Security and Other Social Organizations | 7 467.00 | 7 467.00 | | 7 467.00 |
UX Other trade receivables | 13 491.00 | | | 13 491.00 |
VB VAT | 2 166.00 | | | 2 166.00 |
VG Loans with a maturity of up to one year at origin | 2 265.00 | 2 265.00 | | 2 265.00 |
VH Loans with a maturity of more than one year at origin | 37 278.00 | 5 857.00 | 24 841.00 | 37 278.00 |
VI Group and Associates | 12.00 | 12.00 | | 12.00 |
VJ Loans taken out during the year | 43 000.00 | | | 43 000.00 |
VK Loans repaid during the year | 5 722.00 | | | 5 722.00 |
VM Income taxes | 3 239.00 | | | 3 239.00 |
VP Miscellaneous | 4 791.00 | | | 4 791.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 313.00 | 1 313.00 | | 1 313.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 191.00 | | | 191.00 |
VS Prepaid expenses | 4 993.00 | | | 4 993.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 870.00 | 28 870.00 | | 28 870.00 |
VW VAT | 4 510.00 | 4 510.00 | | 4 510.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 411.00 | 53 990.00 | 24 841.00 | 85 411.00 |
