| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 42 237.00 | | 42 237.00 | 42 237.00 |
AR Technical installations, industrial equipment and tools | 118 000.00 | 48 145.00 | 69 854.00 | 118 000.00 |
BH Other financial assets | 610.00 | | 610.00 | 610.00 |
BJ TOTAL (I) | 160 847.00 | 48 145.00 | 112 701.00 | 160 847.00 |
BL Raw materials, supplies | | | | |
BV Advances and down payments on orders | 1 216.00 | | 1 216.00 | 1 216.00 |
BX Customers and related accounts | 3 168.00 | | 3 168.00 | 3 168.00 |
BZ Other receivables | 304.00 | | 304.00 | 304.00 |
CF Cash and cash equivalents | 12 030.00 | | 12 030.00 | 12 030.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 16 719.00 | | 16 719.00 | 16 719.00 |
CO Grand total (0 to V) | 177 566.00 | 48 145.00 | 129 420.00 | 177 566.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 6 774.00 | 1 135.00 | | 6 774.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 202.00 | 5 639.00 | | 6 202.00 |
DL TOTAL (I) | 18 476.00 | 12 274.00 | | 18 476.00 |
DU Loans and Debts from Credit Institutions (3) | 92 427.00 | 112 945.00 | | 92 427.00 |
DX Trade payables and related accounts | 3 385.00 | 4 033.00 | | 3 385.00 |
DY Tax and social security liabilities | 10 099.00 | 6 777.00 | | 10 099.00 |
EA Other liabilities | 5 031.00 | 10 739.00 | | 5 031.00 |
EC TOTAL (IV) | 110 944.00 | 134 495.00 | | 110 944.00 |
EE Grand total (I to V) | 129 420.00 | 146 770.00 | | 129 420.00 |
EG Accrued income and payables due within one year | 40 074.00 | 42 321.00 | | 40 074.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 105 847.00 | | 105 847.00 | 105 847.00 |
FJ Net sales | 105 847.00 | | 105 847.00 | 105 847.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 105 858.00 | |
FU Purchases of raw materials and other supplies | | | 481.00 | |
FV Inventory change (raw materials and supplies) | | | 339.00 | |
FW Other purchases and external expenses | | | 42 451.00 | |
FX Taxes, duties, and similar payments | | | 1 601.00 | |
FY Salaries and Wages | | | 27 077.00 | |
FZ Social Security Contributions | | | 7 124.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 224.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 95 301.00 | |
GG - OPERATING RESULT (I - II) | | | 10 556.00 | |
GR Interest and similar expenses | | | 5 021.00 | |
GU Total financial expenses (VI) | | | 5 021.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 021.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 535.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 835.00 | 4 569.00 | | 835.00 |
HD Total exceptional income (VII) | 835.00 | 4 569.00 | | 835.00 |
HE Exceptional expenses on management operations | 169.00 | 290.00 | | 169.00 |
HH Total exceptional expenses (VIII) | 169.00 | 290.00 | | 169.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 666.00 | 4 279.00 | | 666.00 |
HL TOTAL REVENUE (I + III + V + VII) | 106 694.00 | 110 573.00 | | 106 694.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 492.00 | 104 934.00 | | 100 492.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 202.00 | 5 640.00 | | 6 202.00 |
| |
| 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 | 159 593.00 | | 1 500.00 | 159 593.00 |
I3 DECREASES Total Financial Fixed Assets | | | 610.00 | |
I4 DECREASES Grand Total | | 245.00 | 160 848.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 118 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 116 500.00 | | 1 500.00 | 116 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 610.00 | | | 610.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 922.00 | 16 224.00 | | 31 922.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 922.00 | 16 224.00 | | 31 922.00 |
| |
| 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 | 3 386.00 | 3 386.00 | | 3 386.00 |
8C Staff and Related Accounts | 1 611.00 | 1 611.00 | | 1 611.00 |
8D Social Security and Other Social Organizations | 7 483.00 | 7 483.00 | | 7 483.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 032.00 | 5 032.00 | | 5 032.00 |
UT Other financial assets | 610.00 | | | 610.00 |
UX Other trade receivables | 3 168.00 | | | 3 168.00 |
VB VAT | 217.00 | | | 217.00 |
VH Loans with a maturity of more than one year at origin | 92 427.00 | 21 558.00 | 70 869.00 | 92 427.00 |
VK Loans repaid during the year | 20 532.00 | | | 20 532.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 87.00 | | | 87.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 082.00 | 3 472.00 | 610.00 | 4 082.00 |
VW VAT | 1 006.00 | 1 006.00 | | 1 006.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 110 945.00 | 40 076.00 | 70 869.00 | 110 945.00 |
| |
| 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 |
