| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 14 000.00 | | 14 000.00 | 14 000.00 |
AP Buildings | 3 223.00 | 3 223.00 | | 3 223.00 |
AR Technical installations, industrial equipment and tools | 901.00 | 901.00 | | 901.00 |
AT Other tangible assets | 29 096.00 | 29 096.00 | | 29 096.00 |
BJ TOTAL (I) | 47 219.00 | 33 219.00 | 14 000.00 | 47 219.00 |
BT Goods | 45 873.00 | 16 577.00 | 29 297.00 | 45 873.00 |
BV Advances and down payments on orders | 630.00 | | 630.00 | 630.00 |
BX Customers and related accounts | 145.00 | | 145.00 | 145.00 |
BZ Other receivables | 3 804.00 | | 3 804.00 | 3 804.00 |
CF Cash and cash equivalents | 63 077.00 | | 63 077.00 | 63 077.00 |
CH Prepaid expenses | 259.00 | | 259.00 | 259.00 |
CJ TOTAL (II) | 113 787.00 | 16 577.00 | 97 211.00 | 113 787.00 |
CO Grand total (0 to V) | 161 006.00 | 49 796.00 | 111 211.00 | 161 006.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 52 335.00 | 51 988.00 | | 52 335.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 318.00 | 348.00 | | 318.00 |
DL TOTAL (I) | 60 903.00 | 60 585.00 | | 60 903.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 686.00 | 34 496.00 | | 35 686.00 |
DX Trade payables and related accounts | 8 394.00 | 5 099.00 | | 8 394.00 |
DY Tax and social security liabilities | 6 167.00 | 7 359.00 | | 6 167.00 |
EA Other liabilities | 60.00 | | | 60.00 |
EC TOTAL (IV) | 50 308.00 | 46 954.00 | | 50 308.00 |
EE Grand total (I to V) | 111 211.00 | 107 539.00 | | 111 211.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 111 231.00 | |
FD Production sold - goods | | | 60 558.00 | |
FJ Net sales | | | 171 789.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 619.00 | |
FQ Other income | | | 213.00 | |
FR Total operating income (I) | | | 186 621.00 | |
FW Other purchases and external expenses | | | 19 367.00 | |
FX Taxes, duties, and similar payments | | | 923.00 | |
FY Salaries and Wages | | | 28 233.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 577.00 | |
GE Other Expenses | | | 185.00 | |
GF Total Operating Expenses (II) | | | 65 285.00 | |
GG - OPERATING RESULT (I - II) | | | 221.00 | |
GP Total financial income (V) | | | 97.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 97.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 318.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 126 161.00 | 152 071.00 | | 126 161.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 843.00 | 151 724.00 | | 125 843.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 318.00 | 348.00 | | 318.00 |
| |
| 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 | 47 219.00 | | | 47 219.00 |
I4 DECREASES Grand Total | | | 47 219.00 | |
IO DECREASES Total including other intangible assets | | | 14 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 219.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 000.00 | | | 14 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 219.00 | | | 33 219.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 219.00 | | | 33 219.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 219.00 | | | 33 219.00 |
| |
| 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 | 8 394.00 | 8 394.00 | | 8 394.00 |
8K Other liabilities (including liabilities related to repo transactions) | 35 746.00 | 35 746.00 | | 35 746.00 |
UX Other trade receivables | 145.00 | | | 145.00 |
VP Miscellaneous | 3 804.00 | | | 3 804.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 167.00 | 6 167.00 | | 6 167.00 |
VS Prepaid expenses | 259.00 | | | 259.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 208.00 | 4 208.00 | | 4 208.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 308.00 | 50 308.00 | | 50 308.00 |
