| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 33 846.00 | | 33 846.00 | 33 846.00 |
AR Technical installations, industrial equipment and tools | 46 115.00 | 39 485.00 | 6 630.00 | 46 115.00 |
AT Other tangible assets | 71 355.00 | 65 810.00 | 5 545.00 | 71 355.00 |
BH Other financial assets | 5 866.00 | | 5 866.00 | 5 866.00 |
BJ TOTAL (I) | 157 184.00 | 105 295.00 | 51 889.00 | 157 184.00 |
BV Advances and down payments on orders | 3 500.00 | | 3 500.00 | 3 500.00 |
BZ Other receivables | 27 654.00 | | 27 654.00 | 27 654.00 |
CF Cash and cash equivalents | 11 124.00 | | 11 124.00 | 11 124.00 |
CH Prepaid expenses | 1 803.00 | | 1 803.00 | 1 803.00 |
CJ TOTAL (II) | 44 082.00 | | 44 082.00 | 44 082.00 |
CO Grand total (0 to V) | 201 267.00 | 105 295.00 | 95 971.00 | 201 267.00 |
| |
| 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 |
DC Revaluation differences | 8 689.00 | 8 689.00 | | 8 689.00 |
DF Regulated reserves (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 131.00 | 131.00 | | 131.00 |
DH Retained earnings | 59 716.00 | 60 896.00 | | 59 716.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 382.00 | 6 820.00 | | 1 382.00 |
DL TOTAL (I) | 78 305.00 | 84 922.00 | | 78 305.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 001.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 718.00 | 718.00 | | 718.00 |
DX Trade payables and related accounts | 13 306.00 | 12 741.00 | | 13 306.00 |
DY Tax and social security liabilities | 3 225.00 | 3 018.00 | | 3 225.00 |
EA Other liabilities | 416.00 | | | 416.00 |
EC TOTAL (IV) | 17 666.00 | 19 480.00 | | 17 666.00 |
EE Grand total (I to V) | 95 971.00 | 104 402.00 | | 95 971.00 |
EG Accrued income and payables due within one year | 17 666.00 | 19 480.00 | | 17 666.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 102 965.00 | |
FJ Net sales | | | 102 965.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 102 969.00 | |
FS Purchases of goods (including customs duties) | | | 3 210.00 | |
FW Other purchases and external expenses | | | 75 705.00 | |
FX Taxes, duties, and similar payments | | | 2 483.00 | |
FY Salaries and Wages | | | 10 930.00 | |
FZ Social Security Contributions | | | 1 620.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 344.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 101 296.00 | |
GG - OPERATING RESULT (I - II) | | | 1 672.00 | |
GL Other interest and similar income | | | 455.00 | |
GP Total financial income (V) | | | 455.00 | |
GR Interest and similar expenses | | | 23.00 | |
GU Total financial expenses (VI) | | | 23.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 431.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 344.00 | | | 344.00 |
HH Total exceptional expenses (VIII) | 344.00 | | | 344.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -344.00 | | | -344.00 |
HK Income tax | 377.00 | 1 099.00 | | 377.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 425.00 | 113 442.00 | | 103 425.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 042.00 | 106 622.00 | | 102 042.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 382.00 | 6 820.00 | | 1 382.00 |
| |
| 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 | 157 545.00 | | | 157 545.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 360.00 | | | 360.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 867.00 | |
I4 DECREASES Grand Total | | | 157 545.00 | |
IN DECREASES Start-up, development, or research expenses | | | 360.00 | |
IO DECREASES Total including other intangible assets | | | 33 847.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 117 471.00 | |
KD ACQUISITIONS Total including other intangible assets | 33 847.00 | | | 33 847.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 117 471.00 | | | 117 471.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 867.00 | | | 5 867.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 97 951.00 | 7 344.00 | | 97 951.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 97 951.00 | 7 344.00 | | 97 951.00 |
| |
| 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 | 13 306.00 | 13 306.00 | | 13 306.00 |
8C Staff and Related Accounts | 1 205.00 | 1 205.00 | | 1 205.00 |
8D Social Security and Other Social Organizations | 1 211.00 | 1 211.00 | | 1 211.00 |
UT Other financial assets | 5 867.00 | | | 5 867.00 |
VB VAT | 771.00 | | | 771.00 |
VC Group and associates | 23 235.00 | | | 23 235.00 |
VI Group and Associates | 1 135.00 | 1 135.00 | | 1 135.00 |
VM Income taxes | 383.00 | | | 383.00 |
VQ Other Taxes, Duties, and Similar Debts | 230.00 | 230.00 | | 230.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 266.00 | | | 3 266.00 |
VS Prepaid expenses | 1 804.00 | | | 1 804.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 325.00 | 29 458.00 | 5 867.00 | 35 325.00 |
VW VAT | 579.00 | 579.00 | | 579.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 666.00 | 17 666.00 | | 17 666.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
