| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 903.00 | | 2 903.00 | 2 903.00 |
AH Goodwill | 175 000.00 | | 175 000.00 | 175 000.00 |
AR Technical installations, industrial equipment and tools | 15 867.00 | 15 558.00 | 309.00 | 15 867.00 |
AT Other tangible assets | 131 475.00 | 84 113.00 | 47 362.00 | 131 475.00 |
BF Loans | 200.00 | | 200.00 | 200.00 |
BH Other financial assets | 4 594.00 | | 4 594.00 | 4 594.00 |
BJ TOTAL (I) | 330 039.00 | 99 671.00 | 230 368.00 | 330 039.00 |
BT Goods | 5 938.00 | | 5 938.00 | 5 938.00 |
BX Customers and related accounts | 9 534.00 | | 9 534.00 | 9 534.00 |
BZ Other receivables | 17 608.00 | | 17 608.00 | 17 608.00 |
CF Cash and cash equivalents | 634.00 | | 634.00 | 634.00 |
CH Prepaid expenses | 2 611.00 | | 2 611.00 | 2 611.00 |
CJ TOTAL (II) | 36 326.00 | | 36 326.00 | 36 326.00 |
CO Grand total (0 to V) | 366 365.00 | 99 671.00 | 266 693.00 | 366 365.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 100.00 | 11 100.00 | | 11 100.00 |
DB Share, merger, contribution premiums, etc. | 28 900.00 | 28 900.00 | | 28 900.00 |
DD Legal reserve (1) | 1 110.00 | | | 1 110.00 |
DH Retained earnings | 17 521.00 | -6 733.00 | | 17 521.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 964.00 | 25 364.00 | | 22 964.00 |
DL TOTAL (I) | 81 595.00 | 58 631.00 | | 81 595.00 |
DU Loans and Debts from Credit Institutions (3) | 6 001.00 | 71 959.00 | | 6 001.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 767.00 | 80 221.00 | | 101 767.00 |
DX Trade payables and related accounts | 39 116.00 | 30 807.00 | | 39 116.00 |
DY Tax and social security liabilities | 38 215.00 | 36 220.00 | | 38 215.00 |
EC TOTAL (IV) | 185 098.00 | 219 206.00 | | 185 098.00 |
EE Grand total (I to V) | 266 693.00 | 277 837.00 | | 266 693.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 487 993.00 | | 487 993.00 | 487 993.00 |
FJ Net sales | 487 993.00 | | 487 993.00 | 487 993.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 487 997.00 | |
FS Purchases of goods (including customs duties) | | | 199 046.00 | |
FT Inventory change (goods) | | | 579.00 | |
FU Purchases of raw materials and other supplies | | | 12.00 | |
FW Other purchases and external expenses | | | 85 323.00 | |
FX Taxes, duties, and similar payments | | | 4 146.00 | |
FY Salaries and Wages | | | 119 543.00 | |
FZ Social Security Contributions | | | 34 312.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 431.00 | |
GE Other Expenses | | | 1 851.00 | |
GF Total Operating Expenses (II) | | | 463 243.00 | |
GG - OPERATING RESULT (I - II) | | | 24 754.00 | |
GR Interest and similar expenses | | | 1 352.00 | |
GU Total financial expenses (VI) | | | 1 352.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 352.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 402.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 225.00 | 85.00 | | 225.00 |
HH Total exceptional expenses (VIII) | 225.00 | 85.00 | | 225.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -225.00 | -85.00 | | -225.00 |
HK Income tax | 213.00 | 4 019.00 | | 213.00 |
HL TOTAL REVENUE (I + III + V + VII) | 487 997.00 | 490 417.00 | | 487 997.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 465 033.00 | 465 053.00 | | 465 033.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 964.00 | 25 364.00 | | 22 964.00 |
HP References: Equipment leasing | 6 248.00 | 6 053.00 | | 6 248.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 101 767.00 | 101 767.00 | | 101 767.00 |
8B Suppliers and Related Accounts | 39 116.00 | 39 116.00 | | 39 116.00 |
VG Loans with a maturity of up to one year at origin | 6 001.00 | 6 001.00 | | 6 001.00 |
VQ Other Taxes, Duties, and Similar Debts | 38 215.00 | 38 215.00 | | 38 215.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 547.00 | 29 753.00 | 4 794.00 | 34 547.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 185 098.00 | 185 098.00 | | 185 098.00 |
| |
| 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 | 5.00 | 4.00 | | 5.00 |
