| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 28 000.00 | | 28 000.00 | 28 000.00 |
AR Technical installations, industrial equipment and tools | 8 076.00 | 6 187.00 | 1 889.00 | 8 076.00 |
AT Other tangible assets | 43 827.00 | 27 438.00 | 16 388.00 | 43 827.00 |
BH Other financial assets | 5 445.00 | | 5 445.00 | 5 445.00 |
BJ TOTAL (I) | 95 548.00 | 33 626.00 | 61 923.00 | 95 548.00 |
BL Raw materials, supplies | 1 214.00 | | 1 214.00 | 1 214.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 696.00 | | 696.00 | 696.00 |
BZ Other receivables | 2 769.00 | | 2 769.00 | 2 769.00 |
CF Cash and cash equivalents | 68 452.00 | | 68 452.00 | 68 452.00 |
CH Prepaid expenses | 1 511.00 | | 1 511.00 | 1 511.00 |
CJ TOTAL (II) | 74 641.00 | | 74 641.00 | 74 641.00 |
CO Grand total (0 to V) | 170 190.00 | 33 626.00 | 136 564.00 | 170 190.00 |
CU Other investments | 10 200.00 | | 10 200.00 | 10 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 689.00 | 689.00 | | 689.00 |
DH Retained earnings | 49 764.00 | 42 789.00 | | 49 764.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 056.00 | 6 975.00 | | 6 056.00 |
DL TOTAL (I) | 58 509.00 | 52 453.00 | | 58 509.00 |
DU Loans and Debts from Credit Institutions (3) | 21 238.00 | 32 623.00 | | 21 238.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 171.00 | 36 645.00 | | 33 171.00 |
DX Trade payables and related accounts | 9 520.00 | 13 278.00 | | 9 520.00 |
DY Tax and social security liabilities | 14 127.00 | 20 415.00 | | 14 127.00 |
DZ Fixed asset liabilities and related accounts | | 210.00 | | |
EB Prepaid income (2) | | 337.00 | | |
EC TOTAL (IV) | 78 055.00 | 103 299.00 | | 78 055.00 |
EE Grand total (I to V) | 136 564.00 | 155 752.00 | | 136 564.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 189 450.00 | | 189 450.00 | 189 450.00 |
FG Production sold - services | 926.00 | | 926.00 | 926.00 |
FJ Net sales | 190 376.00 | | 190 376.00 | 190 376.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 383.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 196 769.00 | |
FU Purchases of raw materials and other supplies | | | 59 902.00 | |
FV Inventory change (raw materials and supplies) | | | 833.00 | |
FW Other purchases and external expenses | | | 31 736.00 | |
FX Taxes, duties, and similar payments | | | 1 331.00 | |
FY Salaries and Wages | | | 84 061.00 | |
FZ Social Security Contributions | | | 1 722.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 475.00 | |
GE Other Expenses | | | 62.00 | |
GF Total Operating Expenses (II) | | | 189 124.00 | |
GG - OPERATING RESULT (I - II) | | | 7 646.00 | |
GL Other interest and similar income | | | 327.00 | |
GP Total financial income (V) | | | 327.00 | |
GR Interest and similar expenses | | | 880.00 | |
GU Total financial expenses (VI) | | | 880.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -553.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 185.00 | | |
HD Total exceptional income (VII) | | 185.00 | | |
HE Exceptional expenses on management operations | 365.00 | 489.00 | | 365.00 |
HH Total exceptional expenses (VIII) | 365.00 | 489.00 | | 365.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -365.00 | -489.00 | | -365.00 |
HK Income tax | 672.00 | 1 341.00 | | 672.00 |
HL TOTAL REVENUE (I + III + V + VII) | 197 096.00 | 188 465.00 | | 197 096.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 191 040.00 | 181 490.00 | | 191 040.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 056.00 | 6 975.00 | | 6 056.00 |
| |
| 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 | 95 548.00 | | | 95 548.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 645.00 | |
I4 DECREASES Grand Total | | | 95 548.00 | |
IO DECREASES Total including other intangible assets | | | 28 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 51 903.00 | |
KD ACQUISITIONS Total including other intangible assets | 28 000.00 | | | 28 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 51 903.00 | | | 51 903.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 645.00 | | | 15 645.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 150.00 | 9 475.00 | | 24 150.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 150.00 | 9 475.00 | | 24 150.00 |
| |
| 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 | 9 520.00 | 9 520.00 | | 9 520.00 |
8C Staff and Related Accounts | 11 509.00 | 11 509.00 | | 11 509.00 |
8D Social Security and Other Social Organizations | 564.00 | 564.00 | | 564.00 |
8L Deferred income | 337.00 | 337.00 | | 337.00 |
UT Other financial assets | 5 445.00 | | | 5 445.00 |
UX Other trade receivables | 696.00 | | | 696.00 |
UY Staff and related accounts | 57.00 | | | 57.00 |
VB VAT | 1 381.00 | | | 1 381.00 |
VH Loans with a maturity of more than one year at origin | 21 238.00 | 11 170.00 | 10 068.00 | 21 238.00 |
VI Group and Associates | 33 171.00 | 33 171.00 | | 33 171.00 |
VK Loans repaid during the year | 11 385.00 | | | 11 385.00 |
VM Income taxes | 1 019.00 | | | 1 019.00 |
VQ Other Taxes, Duties, and Similar Debts | 873.00 | 873.00 | | 873.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 312.00 | | | 312.00 |
VS Prepaid expenses | 1 511.00 | | | 1 511.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 421.00 | 4 976.00 | 5 445.00 | 10 421.00 |
VW VAT | 1 181.00 | 1 181.00 | | 1 181.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 055.00 | 67 987.00 | 10 068.00 | 78 055.00 |
