| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 157.00 | 5 157.00 | | 5 157.00 |
AH Goodwill | 124 094.00 | | 124 094.00 | 124 094.00 |
AR Technical installations, industrial equipment and tools | 10 992.00 | 10 992.00 | | 10 992.00 |
AT Other tangible assets | 112 008.00 | 105 849.00 | 6 159.00 | 112 008.00 |
BH Other financial assets | 32 809.00 | | 32 809.00 | 32 809.00 |
BJ TOTAL (I) | 285 059.00 | 121 998.00 | 163 061.00 | 285 059.00 |
BL Raw materials, supplies | 5 000.00 | | 5 000.00 | 5 000.00 |
BT Goods | 296 000.00 | | 296 000.00 | 296 000.00 |
BX Customers and related accounts | 154 892.00 | | 154 892.00 | 154 892.00 |
BZ Other receivables | 24 345.00 | | 24 345.00 | 24 345.00 |
CF Cash and cash equivalents | 40 405.00 | | 40 405.00 | 40 405.00 |
CH Prepaid expenses | 483.00 | | 483.00 | 483.00 |
CJ TOTAL (II) | 521 124.00 | | 521 124.00 | 521 124.00 |
CO Grand total (0 to V) | 806 183.00 | 121 998.00 | 684 184.00 | 806 183.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 114 337.00 | 114 337.00 | | 114 337.00 |
DB Share, merger, contribution premiums, etc. | 79 250.00 | 79 250.00 | | 79 250.00 |
DD Legal reserve (1) | 11 434.00 | 11 434.00 | | 11 434.00 |
DG Other reserves | 348 062.00 | 347 726.00 | | 348 062.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 291.00 | 337.00 | | -19 291.00 |
DL TOTAL (I) | 533 792.00 | 553 083.00 | | 533 792.00 |
DU Loans and Debts from Credit Institutions (3) | 443.00 | 5 954.00 | | 443.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 947.00 | 45 947.00 | | 55 947.00 |
DX Trade payables and related accounts | 67 435.00 | 49 531.00 | | 67 435.00 |
DY Tax and social security liabilities | 26 567.00 | 32 074.00 | | 26 567.00 |
EA Other liabilities | 1.00 | 1.00 | | 1.00 |
EC TOTAL (IV) | 150 393.00 | 133 507.00 | | 150 393.00 |
EE Grand total (I to V) | 684 184.00 | 686 590.00 | | 684 184.00 |
EG Accrued income and payables due within one year | 150 393.00 | 133 507.00 | | 150 393.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 5 513.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 376 232.00 | | 376 232.00 | 376 232.00 |
FG Production sold - services | 51 200.00 | | 51 200.00 | 51 200.00 |
FJ Net sales | 427 432.00 | | 427 432.00 | 427 432.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 48.00 | |
FR Total operating income (I) | | | 427 480.00 | |
FS Purchases of goods (including customs duties) | | | 172 846.00 | |
FT Inventory change (goods) | | | -28 232.00 | |
FU Purchases of raw materials and other supplies | | | 22 240.00 | |
FV Inventory change (raw materials and supplies) | | | 4 000.00 | |
FW Other purchases and external expenses | | | 146 438.00 | |
FX Taxes, duties, and similar payments | | | 3 630.00 | |
FY Salaries and Wages | | | 95 961.00 | |
FZ Social Security Contributions | | | 22 046.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 500.00 | |
GE Other Expenses | | | 89.00 | |
GF Total Operating Expenses (II) | | | 446 518.00 | |
GG - OPERATING RESULT (I - II) | | | -19 038.00 | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 406.00 | |
GU Total financial expenses (VI) | | | 406.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -406.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 444.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 2 968.00 | | |
HB Exceptional income from capital transactions | 30 643.00 | | | 30 643.00 |
HD Total exceptional income (VII) | 30 643.00 | | | 30 643.00 |
HE Exceptional expenses on management operations | | 84.00 | | |
HF Exceptional expenses on capital transactions | 30 490.00 | | | 30 490.00 |
HH Total exceptional expenses (VIII) | 30 490.00 | 84.00 | | 30 490.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 153.00 | -84.00 | | 153.00 |
HK Income tax | | -4 322.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 458 123.00 | 474 334.00 | | 458 123.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 477 414.00 | 473 997.00 | | 477 414.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 291.00 | 337.00 | | -19 291.00 |
HP References: Equipment leasing | 2 518.00 | 2 518.00 | | 2 518.00 |
| |
| 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 | 315 529.00 | | 20.00 | 315 529.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 157.00 | | | 5 157.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32 809.00 | |
I4 DECREASES Grand Total | | 30 490.00 | 285 059.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 157.00 | |
IO DECREASES Total including other intangible assets | | 30 490.00 | 124 094.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 123 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 154 583.00 | | | 154 583.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 123 000.00 | | | 123 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 32 788.00 | | 20.00 | 32 788.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 114 499.00 | 7 500.00 | | 114 499.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 157.00 | | | 5 157.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 109 341.00 | 7 500.00 | | 109 341.00 |
| |
| 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 | 8 200.00 | 8 200.00 | | 8 200.00 |
8B Suppliers and Related Accounts | 67 435.00 | 67 435.00 | | 67 435.00 |
8C Staff and Related Accounts | 6 484.00 | 6 484.00 | | 6 484.00 |
8D Social Security and Other Social Organizations | 15 577.00 | 15 577.00 | | 15 577.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1.00 | 1.00 | | 1.00 |
UT Other financial assets | 32 809.00 | | | 32 809.00 |
UX Other trade receivables | 154 892.00 | | | 154 892.00 |
VB VAT | 4 427.00 | | | 4 427.00 |
VG Loans with a maturity of up to one year at origin | 443.00 | 443.00 | | 443.00 |
VI Group and Associates | 47 747.00 | 47 747.00 | | 47 747.00 |
VM Income taxes | 11 425.00 | | | 11 425.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 493.00 | | | 8 493.00 |
VS Prepaid expenses | 483.00 | | | 483.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 212 528.00 | 179 719.00 | 32 809.00 | 212 528.00 |
VW VAT | 4 506.00 | 4 506.00 | | 4 506.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 150 393.00 | 150 393.00 | | 150 393.00 |
