| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 65 553.00 | | 65 553.00 | 65 553.00 |
AR Technical installations, industrial equipment and tools | 6 583.00 | 6 583.00 | | 6 583.00 |
AT Other tangible assets | 120 080.00 | 114 280.00 | 5 800.00 | 120 080.00 |
BH Other financial assets | 2 070.00 | | 2 070.00 | 2 070.00 |
BJ TOTAL (I) | 194 286.00 | 120 863.00 | 73 423.00 | 194 286.00 |
BL Raw materials, supplies | 1 225.00 | | 1 225.00 | 1 225.00 |
BT Goods | 77 484.00 | | 77 484.00 | 77 484.00 |
BV Advances and down payments on orders | 683.00 | | 683.00 | 683.00 |
BZ Other receivables | 7 015.00 | | 7 015.00 | 7 015.00 |
CF Cash and cash equivalents | 52 705.00 | | 52 705.00 | 52 705.00 |
CH Prepaid expenses | 374.00 | | 374.00 | 374.00 |
CJ TOTAL (II) | 139 486.00 | | 139 486.00 | 139 486.00 |
CO Grand total (0 to V) | 333 775.00 | 120 863.00 | 212 912.00 | 333 775.00 |
| |
| 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 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DF Regulated reserves (1) | 128 744.00 | 139 191.00 | | 128 744.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 745.00 | -10 447.00 | | -8 745.00 |
DL TOTAL (I) | 128 383.00 | 137 128.00 | | 128 383.00 |
DU Loans and Debts from Credit Institutions (3) | 5 635.00 | 8 926.00 | | 5 635.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 818.00 | 9 742.00 | | 8 818.00 |
DX Trade payables and related accounts | 42 394.00 | 34 628.00 | | 42 394.00 |
DY Tax and social security liabilities | 25 704.00 | 24 957.00 | | 25 704.00 |
EA Other liabilities | 1 975.00 | 2.00 | | 1 975.00 |
EC TOTAL (IV) | 84 526.00 | 78 258.00 | | 84 526.00 |
EE Grand total (I to V) | 212 912.00 | 215 387.00 | | 212 912.00 |
EG Accrued income and payables due within one year | 82 253.00 | 72 627.00 | | 82 253.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 396 790.00 | | 396 790.00 | 396 790.00 |
FJ Net sales | 396 790.00 | | 396 790.00 | 396 790.00 |
FO Operating subsidies | | | 8 968.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 200.00 | |
FQ Other income | | | 23.00 | |
FR Total operating income (I) | | | 405 981.00 | |
FS Purchases of goods (including customs duties) | | | 200 007.00 | |
FT Inventory change (goods) | | | -2 939.00 | |
FU Purchases of raw materials and other supplies | | | 1 880.00 | |
FV Inventory change (raw materials and supplies) | | | -304.00 | |
FW Other purchases and external expenses | | | 73 003.00 | |
FX Taxes, duties, and similar payments | | | 3 407.00 | |
FY Salaries and Wages | | | 125 923.00 | |
FZ Social Security Contributions | | | 7 523.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 675.00 | |
GE Other Expenses | | | 596.00 | |
GF Total Operating Expenses (II) | | | 415 771.00 | |
GG - OPERATING RESULT (I - II) | | | -9 790.00 | |
GL Other interest and similar income | | | 122.00 | |
GP Total financial income (V) | | | 122.00 | |
GR Interest and similar expenses | | | 426.00 | |
GU Total financial expenses (VI) | | | 426.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -304.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 094.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 600.00 | 123.00 | | 600.00 |
HD Total exceptional income (VII) | 600.00 | 123.00 | | 600.00 |
HE Exceptional expenses on management operations | 850.00 | 26.00 | | 850.00 |
HH Total exceptional expenses (VIII) | 850.00 | 26.00 | | 850.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -250.00 | 97.00 | | -250.00 |
HK Income tax | -1 600.00 | -148.00 | | -1 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 406 703.00 | 402 941.00 | | 406 703.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 415 447.00 | 413 387.00 | | 415 447.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 745.00 | -10 447.00 | | -8 745.00 |
| |
| 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 | 194 287.00 | | | 194 287.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 070.00 | |
I4 DECREASES Grand Total | | | 194 287.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 126 664.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 126 664.00 | | | 126 664.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 070.00 | | | 2 070.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 114 189.00 | 6 675.00 | | 114 189.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 114 189.00 | 6 675.00 | | 114 189.00 |
| |
| 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 | 42 394.00 | 42 394.00 | | 42 394.00 |
8C Staff and Related Accounts | 8 461.00 | 8 461.00 | | 8 461.00 |
8D Social Security and Other Social Organizations | 3 576.00 | 3 576.00 | | 3 576.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 976.00 | 1 976.00 | | 1 976.00 |
UT Other financial assets | 2 070.00 | | | 2 070.00 |
VB VAT | 1 390.00 | | | 1 390.00 |
VH Loans with a maturity of more than one year at origin | 5 636.00 | 3 361.00 | 2 275.00 | 5 636.00 |
VI Group and Associates | 8 818.00 | 8 818.00 | | 8 818.00 |
VK Loans repaid during the year | 3 288.00 | | | 3 288.00 |
VM Income taxes | 5 432.00 | | | 5 432.00 |
VQ Other Taxes, Duties, and Similar Debts | 706.00 | 706.00 | | 706.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 193.00 | | | 193.00 |
VS Prepaid expenses | 374.00 | | | 374.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 459.00 | 7 389.00 | 2 070.00 | 9 459.00 |
VW VAT | 12 962.00 | 12 962.00 | | 12 962.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 528.00 | 82 253.00 | 2 275.00 | 84 528.00 |
