| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 19 056.00 | | 19 056.00 | 19 056.00 |
AR Technical installations, industrial equipment and tools | 42 696.00 | 30 022.00 | 12 674.00 | 42 696.00 |
AT Other tangible assets | 26 005.00 | 25 333.00 | 672.00 | 26 005.00 |
BH Other financial assets | 4 843.00 | | 4 843.00 | 4 843.00 |
BJ TOTAL (I) | 92 600.00 | 55 355.00 | 37 245.00 | 92 600.00 |
BT Goods | 12 486.00 | | 12 486.00 | 12 486.00 |
CF Cash and cash equivalents | 65 647.00 | | 65 647.00 | 65 647.00 |
CJ TOTAL (II) | 78 133.00 | | 78 133.00 | 78 133.00 |
CO Grand total (0 to V) | 170 733.00 | 55 355.00 | 115 378.00 | 170 733.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 765.00 | 765.00 | | 765.00 |
DH Retained earnings | 27 097.00 | 27 684.00 | | 27 097.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 107.00 | 8 413.00 | | 22 107.00 |
DL TOTAL (I) | 57 591.00 | 44 485.00 | | 57 591.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 192.00 | 20 193.00 | | 20 192.00 |
DY Tax and social security liabilities | 37 595.00 | 35 041.00 | | 37 595.00 |
EC TOTAL (IV) | 57 787.00 | 55 234.00 | | 57 787.00 |
EE Grand total (I to V) | 115 378.00 | 99 719.00 | | 115 378.00 |
EG Accrued income and payables due within one year | 57 788.00 | 55 235.00 | | 57 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 446 467.00 | | 446 467.00 | 446 467.00 |
FJ Net sales | 446 467.00 | | 446 467.00 | 446 467.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 331.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 461 801.00 | |
FS Purchases of goods (including customs duties) | | | 229 399.00 | |
FT Inventory change (goods) | | | 14 327.00 | |
FW Other purchases and external expenses | | | 38 081.00 | |
FX Taxes, duties, and similar payments | | | 7 604.00 | |
FY Salaries and Wages | | | 110 162.00 | |
FZ Social Security Contributions | | | 18 351.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 453.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 15 423.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 437 800.00 | |
GG - OPERATING RESULT (I - II) | | | 24 001.00 | |
GR Interest and similar expenses | | | 1 874.00 | |
GU Total financial expenses (VI) | | | 1 874.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 874.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 20.00 | | | 20.00 |
HH Total exceptional expenses (VIII) | 20.00 | | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20.00 | | | -20.00 |
HL TOTAL REVENUE (I + III + V + VII) | 461 801.00 | 526 329.00 | | 461 801.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 439 694.00 | 517 916.00 | | 439 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 107.00 | 8 413.00 | | 22 107.00 |
| |
| 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 | 92 600.00 | | | 92 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 843.00 | |
I4 DECREASES Grand Total | | | 92 600.00 | |
IO DECREASES Total including other intangible assets | | | 19 056.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 68 701.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 056.00 | | | 19 056.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 68 701.00 | | | 68 701.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 843.00 | | | 4 843.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 50 902.00 | 4 453.00 | | 50 902.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 50 902.00 | 4 453.00 | | 50 902.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
UE of which provisions and reversals: - Operating | | 15 423.00 | 15 331.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 19 546.00 | 19 546.00 | | 19 546.00 |
8D Social Security and Other Social Organizations | 15 196.00 | 15 196.00 | | 15 196.00 |
UT Other financial assets | 4 843.00 | | | 4 843.00 |
VI Group and Associates | 20 193.00 | 20 193.00 | | 20 193.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 843.00 | | 4 843.00 | 4 843.00 |
VW VAT | 2 853.00 | 2 853.00 | | 2 853.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 788.00 | 57 788.00 | | 57 788.00 |
| |
| 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 | 7 604.00 | | | 7 604.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 000.00 | | | 1 000.00 |
ST Other accounts | 7 297.00 | | | 7 297.00 |
XQ Rental, rental and co-ownership charges | 29 784.00 | | | 29 784.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 604.00 | | | 7 604.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 38 081.00 | | | 38 081.00 |
