| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 376 400.00 | | 376 400.00 | 376 400.00 |
AR Technical installations, industrial equipment and tools | 8 500.00 | 8 500.00 | | 8 500.00 |
AT Other tangible assets | 53 733.00 | 52 694.00 | 1 038.00 | 53 733.00 |
BD Other fixed assets | 2 368.00 | | 2 368.00 | 2 368.00 |
BH Other financial assets | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 441 154.00 | 61 194.00 | 379 959.00 | 441 154.00 |
BT Goods | 10 019.00 | | 10 019.00 | 10 019.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 32 538.00 | | 32 538.00 | 32 538.00 |
BZ Other receivables | 27 455.00 | | 27 455.00 | 27 455.00 |
CF Cash and cash equivalents | 28 495.00 | | 28 495.00 | 28 495.00 |
CH Prepaid expenses | 710.00 | | 710.00 | 710.00 |
CJ TOTAL (II) | 99 217.00 | | 99 217.00 | 99 217.00 |
CO Grand total (0 to V) | 540 370.00 | 61 194.00 | 479 176.00 | 540 370.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 100.00 | 5 100.00 | | 5 100.00 |
DD Legal reserve (1) | 510.00 | 510.00 | | 510.00 |
DG Other reserves | 225 808.00 | 211 796.00 | | 225 808.00 |
DH Retained earnings | 218.00 | 218.00 | | 218.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 284.00 | 14 012.00 | | 46 284.00 |
DL TOTAL (I) | 277 920.00 | 231 636.00 | | 277 920.00 |
DP Provisions for Risks | 30 000.00 | 20 000.00 | | 30 000.00 |
DR TOTAL (IV) | 30 000.00 | 20 000.00 | | 30 000.00 |
DU Loans and Debts from Credit Institutions (3) | 31 795.00 | 57 120.00 | | 31 795.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 983.00 | 83 524.00 | | 69 983.00 |
DX Trade payables and related accounts | 19 261.00 | 24 252.00 | | 19 261.00 |
DY Tax and social security liabilities | 44 615.00 | 38 897.00 | | 44 615.00 |
EA Other liabilities | 5 602.00 | 320.00 | | 5 602.00 |
EC TOTAL (IV) | 171 256.00 | 204 113.00 | | 171 256.00 |
EE Grand total (I to V) | 479 176.00 | 455 749.00 | | 479 176.00 |
EG Accrued income and payables due within one year | 164 799.00 | 172 317.00 | | 164 799.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 746.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 16 303.00 | |
FG Production sold - services | | | 406 145.00 | |
FJ Net sales | | | 422 449.00 | |
FO Operating subsidies | | | 1 223.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 525.00 | |
FQ Other income | | | -3.00 | |
FR Total operating income (I) | | | 424 194.00 | |
FS Purchases of goods (including customs duties) | | | 27 997.00 | |
FT Inventory change (goods) | | | -3 580.00 | |
FU Purchases of raw materials and other supplies | | | 102.00 | |
FW Other purchases and external expenses | | | 64 965.00 | |
FX Taxes, duties, and similar payments | | | 8 990.00 | |
FY Salaries and Wages | | | 191 768.00 | |
FZ Social Security Contributions | | | 34 764.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 073.00 | |
GE Other Expenses | | | 31 668.00 | |
GF Total Operating Expenses (II) | | | 360 747.00 | |
GG - OPERATING RESULT (I - II) | | | 63 447.00 | |
GR Interest and similar expenses | | | 1 384.00 | |
GU Total financial expenses (VI) | | | 1 384.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 384.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 064.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 433.00 | 833.00 | | 433.00 |
HD Total exceptional income (VII) | 433.00 | 833.00 | | 433.00 |
HG Exceptional depreciation and provisions | 10 000.00 | 20 000.00 | | 10 000.00 |
HH Total exceptional expenses (VIII) | 10 000.00 | 20 000.00 | | 10 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 568.00 | -19 167.00 | | -9 568.00 |
HK Income tax | 6 212.00 | -827.00 | | 6 212.00 |
HL TOTAL REVENUE (I + III + V + VII) | 424 626.00 | 405 054.00 | | 424 626.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 378 342.00 | 391 041.00 | | 378 342.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 284.00 | 14 012.00 | | 46 284.00 |
| |
| 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 | 441 154.00 | | | 441 154.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 521.00 | |
I4 DECREASES Grand Total | | | 441 154.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 62 233.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 62 233.00 | | | 62 233.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 521.00 | | | 2 521.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 121.00 | 4 073.00 | 61 194.00 | 57 121.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 57 121.00 | 4 073.00 | 61 194.00 | 57 121.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 20 000.00 | 10 000.00 | | 20 000.00 |
7C Grand total | 20 000.00 | 10 000.00 | | 20 000.00 |
UJ - Exceptional | | 10 000.00 | | |
| |
| 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 | 19 261.00 | 19 261.00 | | 19 261.00 |
8K Other liabilities (including liabilities related to repo transactions) | 75 585.00 | 75 585.00 | | 75 585.00 |
UT Other financial assets | 153.00 | | | 153.00 |
UX Other trade receivables | 27 455.00 | | | 27 455.00 |
VH Loans with a maturity of more than one year at origin | 31 795.00 | 25 339.00 | 6 456.00 | 31 795.00 |
VK Loans repaid during the year | 24 579.00 | | | 24 579.00 |
VQ Other Taxes, Duties, and Similar Debts | 44 615.00 | 44 615.00 | | 44 615.00 |
VS Prepaid expenses | 710.00 | | | 710.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 856.00 | 60 703.00 | 153.00 | 60 856.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 171 256.00 | 164 799.00 | 6 456.00 | 171 256.00 |
