| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 260.00 | 7 902.00 | 7 358.00 | 15 260.00 |
AH Goodwill | 250 000.00 | | 250 000.00 | 250 000.00 |
AR Technical installations, industrial equipment and tools | 6 143.00 | 5 890.00 | 253.00 | 6 143.00 |
AT Other tangible assets | 63 947.00 | 44 412.00 | 19 535.00 | 63 947.00 |
BH Other financial assets | 177.00 | | 177.00 | 177.00 |
BJ TOTAL (I) | 335 526.00 | 58 204.00 | 277 323.00 | 335 526.00 |
BL Raw materials, supplies | 3 295.00 | | 3 295.00 | 3 295.00 |
BZ Other receivables | 16.00 | | 16.00 | 16.00 |
CF Cash and cash equivalents | 15 890.00 | | 15 890.00 | 15 890.00 |
CH Prepaid expenses | 1 594.00 | | 1 594.00 | 1 594.00 |
CJ TOTAL (II) | 20 795.00 | | 20 795.00 | 20 795.00 |
CO Grand total (0 to V) | 356 322.00 | 58 204.00 | 298 118.00 | 356 322.00 |
CP Shares due in less than one year | 177.00 | | | 177.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 800.00 | | 20 000.00 |
DG Other reserves | 2 301.00 | 30 001.00 | | 2 301.00 |
DH Retained earnings | 23 424.00 | 23 364.00 | | 23 424.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 674.00 | 6 561.00 | | 17 674.00 |
DL TOTAL (I) | 263 399.00 | 260 725.00 | | 263 399.00 |
DU Loans and Debts from Credit Institutions (3) | 10 452.00 | 20 157.00 | | 10 452.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 036.00 | 4 247.00 | | 1 036.00 |
DX Trade payables and related accounts | 10 762.00 | 342.00 | | 10 762.00 |
DY Tax and social security liabilities | 12 468.00 | 10 707.00 | | 12 468.00 |
EC TOTAL (IV) | 34 718.00 | 35 453.00 | | 34 718.00 |
EE Grand total (I to V) | 298 118.00 | 296 178.00 | | 298 118.00 |
EG Accrued income and payables due within one year | 30 725.00 | 25 001.00 | | 30 725.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 393 055.00 | | 393 055.00 | 393 055.00 |
FG Production sold - services | 400.00 | | 400.00 | 400.00 |
FJ Net sales | 393 455.00 | | 393 455.00 | 393 455.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 514.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 394 980.00 | |
FU Purchases of raw materials and other supplies | | | 50 517.00 | |
FV Inventory change (raw materials and supplies) | | | 1 012.00 | |
FW Other purchases and external expenses | | | 87 880.00 | |
FX Taxes, duties, and similar payments | | | 13 596.00 | |
FY Salaries and Wages | | | 136 258.00 | |
FZ Social Security Contributions | | | 68 978.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 396.00 | |
GE Other Expenses | | | 173.00 | |
GF Total Operating Expenses (II) | | | 372 808.00 | |
GG - OPERATING RESULT (I - II) | | | 22 172.00 | |
GR Interest and similar expenses | | | 654.00 | |
GU Total financial expenses (VI) | | | 654.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -654.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 518.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 514.00 | 1 508.00 | | 1 514.00 |
A2 TOTAL ASSETS | 53 709.00 | 45 620.00 | | 53 709.00 |
HE Exceptional expenses on management operations | 585.00 | 195.00 | | 585.00 |
HH Total exceptional expenses (VIII) | 585.00 | 195.00 | | 585.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -585.00 | -195.00 | | -585.00 |
HK Income tax | 3 259.00 | 1 304.00 | | 3 259.00 |
HL TOTAL REVENUE (I + III + V + VII) | 394 980.00 | 376 934.00 | | 394 980.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 377 306.00 | 370 374.00 | | 377 306.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 674.00 | 6 561.00 | | 17 674.00 |
HP References: Equipment leasing | | 11 756.00 | | |
| |
| 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 | 322 588.00 | | 12 938.00 | 322 588.00 |
I3 DECREASES Total Financial Fixed Assets | | | 177.00 | |
I4 DECREASES Grand Total | | | 335 526.00 | |
IO DECREASES Total including other intangible assets | | 3 264.00 | 265 260.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 70 089.00 | |
KD ACQUISITIONS Total including other intangible assets | 254 460.00 | | 10 800.00 | 254 460.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 67 951.00 | | 2 138.00 | 67 951.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 177.00 | | | 177.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 808.00 | 14 396.00 | | 43 808.00 |
PE DEPRECIATION Total including other intangible assets | 3 264.00 | 4 638.00 | | 3 264.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 543.00 | 9 758.00 | | 40 543.00 |
