| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 35 000.00 | | 35 000.00 | 35 000.00 |
AR Technical installations, industrial equipment and tools | 2 832.00 | 766.00 | 2 066.00 | 2 832.00 |
AT Other tangible assets | 30 778.00 | 7 107.00 | 23 671.00 | 30 778.00 |
BJ TOTAL (I) | 68 610.00 | 7 873.00 | 60 737.00 | 68 610.00 |
BL Raw materials, supplies | 2 799.00 | | 2 799.00 | 2 799.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 138.00 | | 1 138.00 | 1 138.00 |
CF Cash and cash equivalents | 31 636.00 | | 31 636.00 | 31 636.00 |
CH Prepaid expenses | 1 316.00 | | 1 316.00 | 1 316.00 |
CJ TOTAL (II) | 36 889.00 | | 36 889.00 | 36 889.00 |
CO Grand total (0 to V) | 105 498.00 | 7 873.00 | 97 625.00 | 105 498.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -27 186.00 | -56 566.00 | | -27 186.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 062.00 | 29 380.00 | | 40 062.00 |
DL TOTAL (I) | 13 876.00 | -26 186.00 | | 13 876.00 |
DU Loans and Debts from Credit Institutions (3) | 35 219.00 | 43 351.00 | | 35 219.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 995.00 | 54 290.00 | | 32 995.00 |
DX Trade payables and related accounts | 10 143.00 | 9 086.00 | | 10 143.00 |
DY Tax and social security liabilities | 5 392.00 | 492.00 | | 5 392.00 |
EC TOTAL (IV) | 83 750.00 | 107 218.00 | | 83 750.00 |
EE Grand total (I to V) | 97 625.00 | 81 031.00 | | 97 625.00 |
EG Accrued income and payables due within one year | 56 965.00 | 72 052.00 | | 56 965.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 159 993.00 | | 159 993.00 | 159 993.00 |
FJ Net sales | 159 993.00 | | 159 993.00 | 159 993.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 290.00 | |
FQ Other income | | | 311.00 | |
FR Total operating income (I) | | | 160 594.00 | |
FU Purchases of raw materials and other supplies | | | 58 238.00 | |
FV Inventory change (raw materials and supplies) | | | 158.00 | |
FW Other purchases and external expenses | | | 48 371.00 | |
FX Taxes, duties, and similar payments | | | 2 149.00 | |
FY Salaries and Wages | | | 3 161.00 | |
FZ Social Security Contributions | | | 864.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 876.00 | |
GE Other Expenses | | | 90.00 | |
GF Total Operating Expenses (II) | | | 116 907.00 | |
GG - OPERATING RESULT (I - II) | | | 43 687.00 | |
GR Interest and similar expenses | | | 1 568.00 | |
GU Total financial expenses (VI) | | | 1 568.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 568.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 119.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 290.00 | 157.00 | | 290.00 |
HK Income tax | 2 057.00 | -228.00 | | 2 057.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 594.00 | 141 888.00 | | 160 594.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 532.00 | 112 508.00 | | 120 532.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 062.00 | 29 380.00 | | 40 062.00 |
| |
| 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 | 67 327.00 | | 1 282.00 | 67 327.00 |
I4 DECREASES Grand Total | | | 68 610.00 | |
IO DECREASES Total including other intangible assets | | | 35 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 610.00 | |
KD ACQUISITIONS Total including other intangible assets | 35 000.00 | | | 35 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 327.00 | | 1 282.00 | 32 327.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 997.00 | 3 876.00 | | 3 997.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 997.00 | 3 876.00 | | 3 997.00 |
| |
| 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 | 10 143.00 | 10 143.00 | | 10 143.00 |
8C Staff and Related Accounts | 682.00 | 682.00 | | 682.00 |
8D Social Security and Other Social Organizations | 1 109.00 | 1 109.00 | | 1 109.00 |
8E Income Taxes | 1 980.00 | 1 980.00 | | 1 980.00 |
VB VAT | 1 102.00 | | | 1 102.00 |
VH Loans with a maturity of more than one year at origin | 35 219.00 | 8 435.00 | 26 785.00 | 35 219.00 |
VI Group and Associates | 32 995.00 | 32 995.00 | | 32 995.00 |
VK Loans repaid during the year | 8 121.00 | | | 8 121.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 063.00 | 1 063.00 | | 1 063.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 36.00 | | | 36.00 |
VS Prepaid expenses | 1 316.00 | | | 1 316.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 454.00 | 2 454.00 | | 2 454.00 |
VW VAT | 558.00 | 558.00 | | 558.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 750.00 | 56 965.00 | 26 785.00 | 83 750.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 117.00 | 29.00 | | 117.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 150.00 | 8 181.00 | | 7 150.00 |
ST Other accounts | 21 996.00 | 19 513.00 | | 21 996.00 |
XQ Rental, rental and co-ownership charges | 19 224.00 | 20 499.00 | | 19 224.00 |
YW Business tax | 2 031.00 | 514.00 | | 2 031.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 149.00 | 543.00 | | 2 149.00 |
YY Amount of VAT collected | 19 022.00 | 17 031.00 | | 19 022.00 |
YZ Total deductible VAT on goods and services | 9 168.00 | 9 441.00 | | 9 168.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 48 371.00 | 48 194.00 | | 48 371.00 |
