| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | | |
AH Goodwill | 4 000.00 | | 4 000.00 | 4 000.00 |
AN Land | 5 250.00 | | 5 250.00 | 5 250.00 |
AP Buildings | 29 750.00 | 502.00 | 29 248.00 | 29 750.00 |
AR Technical installations, industrial equipment and tools | 8 564.00 | 1 945.00 | 6 620.00 | 8 564.00 |
AT Other tangible assets | 9 938.00 | 3 453.00 | 6 485.00 | 9 938.00 |
BD Other fixed assets | 394.00 | | 394.00 | 394.00 |
BH Other financial assets | 179.00 | | 179.00 | 179.00 |
BJ TOTAL (I) | 58 076.00 | 5 900.00 | 52 176.00 | 58 076.00 |
BX Customers and related accounts | 24 936.00 | | 24 936.00 | 24 936.00 |
BZ Other receivables | 29 233.00 | | 29 233.00 | 29 233.00 |
CD Marketable securities | 85 583.00 | | 85 583.00 | 85 583.00 |
CF Cash and cash equivalents | 40 029.00 | | 40 029.00 | 40 029.00 |
CH Prepaid expenses | 259.00 | | 259.00 | 259.00 |
CJ TOTAL (II) | 180 040.00 | | 180 040.00 | 180 040.00 |
CN Currency translation adjustments (V) | 855.00 | | 855.00 | 855.00 |
CO Grand total (0 to V) | 238 971.00 | 5 900.00 | 233 071.00 | 238 971.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 168 127.00 | 111 129.00 | | 168 127.00 |
DH Retained earnings | 16 619.00 | 7 878.00 | | 16 619.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 951.00 | 81 998.00 | | 24 951.00 |
DL TOTAL (I) | 210 797.00 | 202 106.00 | | 210 797.00 |
DU Loans and Debts from Credit Institutions (3) | 36.00 | | | 36.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 096.00 | 2 524.00 | | 5 096.00 |
DX Trade payables and related accounts | 2 754.00 | 2 056.00 | | 2 754.00 |
DY Tax and social security liabilities | 1 575.00 | | | 1 575.00 |
EA Other liabilities | 12 508.00 | 9 485.00 | | 12 508.00 |
EC TOTAL (IV) | 21 969.00 | 14 065.00 | | 21 969.00 |
ED (V) | 305.00 | 79.00 | | 305.00 |
EE Grand total (I to V) | 233 071.00 | 216 249.00 | | 233 071.00 |
EG Accrued income and payables due within one year | 21 969.00 | 14 065.00 | | 21 969.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 36.00 | | | 36.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 153 827.00 | | 153 827.00 | 153 827.00 |
FJ Net sales | 153 827.00 | | 153 827.00 | 153 827.00 |
FR Total operating income (I) | | | 153 827.00 | |
FW Other purchases and external expenses | | | 70 643.00 | |
FX Taxes, duties, and similar payments | | | 2 692.00 | |
FY Salaries and Wages | | | 38 949.00 | |
FZ Social Security Contributions | | | 6 668.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 752.00 | |
GF Total Operating Expenses (II) | | | 121 703.00 | |
GG - OPERATING RESULT (I - II) | | | 32 124.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 257.00 | |
GL Other interest and similar income | | | -119.00 | |
GP Total financial income (V) | | | 139.00 | |
GR Interest and similar expenses | | | 412.00 | |
GU Total financial expenses (VI) | | | 412.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -273.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 851.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3.00 | 722.00 | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | 722.00 | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3.00 | -722.00 | | -3.00 |
HK Income tax | 6 897.00 | 2 995.00 | | 6 897.00 |
HL TOTAL REVENUE (I + III + V + VII) | 153 966.00 | 173 515.00 | | 153 966.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 015.00 | 91 517.00 | | 129 015.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 951.00 | 81 998.00 | | 24 951.00 |
| |
| 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 | 12 046.00 | | | 12 046.00 |
I3 DECREASES Total Financial Fixed Assets | | | 573.00 | |
I4 DECREASES Grand Total | | | 58 076.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 53 503.00 | |
KD ACQUISITIONS Total including other intangible assets | 91.00 | | | 91.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 361.00 | | | 9 361.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 594.00 | | | 2 594.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 338.00 | | | 3 338.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 338.00 | | | 3 338.00 |
| |
| 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 | 2 754.00 | 2 754.00 | | 2 754.00 |
8C Staff and Related Accounts | 341.00 | 341.00 | | 341.00 |
8D Social Security and Other Social Organizations | 1 234.00 | 1 234.00 | | 1 234.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 505.00 | 12 503.00 | | 12 505.00 |
UT Other financial assets | 179.00 | | | 179.00 |
UX Other trade receivables | 24 936.00 | | | 24 936.00 |
VH Loans with a maturity of more than one year at origin | 36.00 | 36.00 | | 36.00 |
VI Group and Associates | 5 096.00 | 5 096.00 | | 5 096.00 |
VM Income taxes | 1 368.00 | | | 1 368.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 865.00 | | | 27 865.00 |
VS Prepaid expenses | 259.00 | | | 259.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 607.00 | 54 428.00 | 179.00 | 54 607.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 969.00 | 21 969.00 | | 21 969.00 |
