| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 146 227.00 | | 146 227.00 | 146 227.00 |
BJ TOTAL (I) | 146 227.00 | | 146 227.00 | 146 227.00 |
BX Customers and related accounts | 120 654.00 | 2 575.00 | 118 079.00 | 120 654.00 |
BZ Other receivables | 6 026.00 | | 6 026.00 | 6 026.00 |
CF Cash and cash equivalents | 85 116.00 | | 85 116.00 | 85 116.00 |
CJ TOTAL (II) | 211 796.00 | 2 575.00 | 209 221.00 | 211 796.00 |
CO Grand total (0 to V) | 358 023.00 | 2 575.00 | 355 448.00 | 358 023.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 88 000.00 | 88 000.00 | | 88 000.00 |
DB Share, merger, contribution premiums, etc. | 31 000.00 | 31 000.00 | | 31 000.00 |
DD Legal reserve (1) | 8 800.00 | 8 800.00 | | 8 800.00 |
DG Other reserves | 169 031.00 | 167 084.00 | | 169 031.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 707.00 | 1 946.00 | | 707.00 |
DL TOTAL (I) | 297 538.00 | 296 831.00 | | 297 538.00 |
DX Trade payables and related accounts | 36 183.00 | 39 153.00 | | 36 183.00 |
DY Tax and social security liabilities | 21 487.00 | 20 079.00 | | 21 487.00 |
EA Other liabilities | 240.00 | | | 240.00 |
EC TOTAL (IV) | 57 910.00 | 59 233.00 | | 57 910.00 |
EE Grand total (I to V) | 355 448.00 | 356 063.00 | | 355 448.00 |
EG Accrued income and payables due within one year | 57 910.00 | 59 233.00 | | 57 910.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 241 209.00 | | 241 209.00 | 241 209.00 |
FJ Net sales | 241 209.00 | | 241 209.00 | 241 209.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 241 210.00 | |
FW Other purchases and external expenses | | | 237 088.00 | |
FX Taxes, duties, and similar payments | | | 486.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 575.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 240 149.00 | |
GG - OPERATING RESULT (I - II) | | | 1 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 060.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 353.00 | 973.00 | | 353.00 |
HL TOTAL REVENUE (I + III + V + VII) | 241 210.00 | 223 095.00 | | 241 210.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 240 502.00 | 221 149.00 | | 240 502.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 707.00 | 1 946.00 | | 707.00 |
| |
| 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 | 146 227.00 | | | 146 227.00 |
I4 DECREASES Grand Total | | | 146 227.00 | |
IO DECREASES Total including other intangible assets | | | 146 227.00 | |
KD ACQUISITIONS Total including other intangible assets | 146 227.00 | | | 146 227.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 120 654.00 | | | 120 654.00 |
VB VAT | 6 026.00 | | | 6 026.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 680.00 | 126 680.00 | | 126 680.00 |
