| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 215 000.00 | | 215 000.00 | 215 000.00 |
AR Technical installations, industrial equipment and tools | 16 830.00 | 12 824.00 | 4 007.00 | 16 830.00 |
AT Other tangible assets | 72 569.00 | 68 512.00 | 4 057.00 | 72 569.00 |
BH Other financial assets | 261.00 | | 261.00 | 261.00 |
BJ TOTAL (I) | 304 661.00 | 81 336.00 | 223 325.00 | 304 661.00 |
BT Goods | 12 842.00 | | 12 842.00 | 12 842.00 |
BV Advances and down payments on orders | 1 824.00 | | 1 824.00 | 1 824.00 |
BX Customers and related accounts | 3 078.00 | | 3 078.00 | 3 078.00 |
BZ Other receivables | 31 243.00 | | 31 243.00 | 31 243.00 |
CF Cash and cash equivalents | 33 046.00 | | 33 046.00 | 33 046.00 |
CH Prepaid expenses | 793.00 | | 793.00 | 793.00 |
CJ TOTAL (II) | 82 826.00 | | 82 826.00 | 82 826.00 |
CO Grand total (0 to V) | 387 487.00 | 81 336.00 | 306 151.00 | 387 487.00 |
| |
| 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 | 75 860.00 | 75 136.00 | | 75 860.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 178.00 | 25 724.00 | | 32 178.00 |
DL TOTAL (I) | 113 648.00 | 106 470.00 | | 113 648.00 |
DV Miscellaneous Loans and Financial Debts (4) | 133 267.00 | 119 965.00 | | 133 267.00 |
DX Trade payables and related accounts | 14 902.00 | 35 606.00 | | 14 902.00 |
DY Tax and social security liabilities | 44 334.00 | 39 003.00 | | 44 334.00 |
EA Other liabilities | | 1 640.00 | | |
EC TOTAL (IV) | 192 503.00 | 196 214.00 | | 192 503.00 |
EE Grand total (I to V) | 306 151.00 | 302 685.00 | | 306 151.00 |
EG Accrued income and payables due within one year | 192 503.00 | 196 214.00 | | 192 503.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 16 008.00 | |
FG Production sold - services | | | 398 838.00 | |
FJ Net sales | | | 414 846.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1 223.00 | |
FR Total operating income (I) | | | 416 070.00 | |
FS Purchases of goods (including customs duties) | | | 32 286.00 | |
FT Inventory change (goods) | | | -5 670.00 | |
FW Other purchases and external expenses | | | 64 571.00 | |
FX Taxes, duties, and similar payments | | | 7 566.00 | |
FY Salaries and Wages | | | 212 199.00 | |
FZ Social Security Contributions | | | 32 678.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 024.00 | |
GE Other Expenses | | | 32 237.00 | |
GF Total Operating Expenses (II) | | | 382 890.00 | |
GG - OPERATING RESULT (I - II) | | | 33 180.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 180.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 002.00 | 1 853.00 | | 1 002.00 |
HL TOTAL REVENUE (I + III + V + VII) | 416 070.00 | 418 628.00 | | 416 070.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 383 892.00 | 392 904.00 | | 383 892.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 178.00 | 25 724.00 | | 32 178.00 |
| |
| 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 | 300 401.00 | | | 300 401.00 |
I3 DECREASES Total Financial Fixed Assets | | | 261.00 | |
I4 DECREASES Grand Total | | | 304 661.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 89 400.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 85 140.00 | | | 85 140.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 261.00 | | | 261.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 74 312.00 | 7 024.00 | | 74 312.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 74 312.00 | 7 024.00 | | 74 312.00 |
| |
| 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 | 14 902.00 | 14 902.00 | | 14 902.00 |
8K Other liabilities (including liabilities related to repo transactions) | 133 267.00 | 133 267.00 | | 133 267.00 |
UT Other financial assets | 261.00 | | | 261.00 |
UX Other trade receivables | 3 078.00 | | | 3 078.00 |
VP Miscellaneous | 31 243.00 | | | 31 243.00 |
VQ Other Taxes, Duties, and Similar Debts | 44 334.00 | 44 334.00 | | 44 334.00 |
VS Prepaid expenses | 793.00 | | | 793.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 376.00 | 35 114.00 | 261.00 | 35 376.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 192 503.00 | 192 503.00 | | 192 503.00 |
