| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 39 545.00 | | 39 545.00 | 39 545.00 |
AP Buildings | 60 031.00 | 59 111.00 | 919.00 | 60 031.00 |
AR Technical installations, industrial equipment and tools | 14 138.00 | 14 138.00 | | 14 138.00 |
AT Other tangible assets | 22 693.00 | 22 693.00 | | 22 693.00 |
BD Other fixed assets | 853.00 | | 853.00 | 853.00 |
BH Other financial assets | 4 307.00 | | 4 307.00 | 4 307.00 |
BJ TOTAL (I) | 141 570.00 | 95 943.00 | 45 626.00 | 141 570.00 |
BL Raw materials, supplies | 13 160.00 | | 13 160.00 | 13 160.00 |
BT Goods | 1 187.00 | | 1 187.00 | 1 187.00 |
BX Customers and related accounts | 10 589.00 | 3 519.00 | 7 070.00 | 10 589.00 |
BZ Other receivables | 1 951.00 | | 1 951.00 | 1 951.00 |
CF Cash and cash equivalents | 26 508.00 | | 26 508.00 | 26 508.00 |
CH Prepaid expenses | 1 525.00 | | 1 525.00 | 1 525.00 |
CJ TOTAL (II) | 54 923.00 | 3 519.00 | 51 404.00 | 54 923.00 |
CO Grand total (0 to V) | 196 494.00 | 99 463.00 | 97 030.00 | 196 494.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 79 402.00 | | | 79 402.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 727.00 | | | 4 727.00 |
DL TOTAL (I) | 92 514.00 | | | 92 514.00 |
DV Miscellaneous Loans and Financial Debts (4) | 221.00 | | | 221.00 |
DX Trade payables and related accounts | 4 295.00 | | | 4 295.00 |
EC TOTAL (IV) | 4 516.00 | | | 4 516.00 |
EE Grand total (I to V) | 97 030.00 | | | 97 030.00 |
EG Accrued income and payables due within one year | 4 516.00 | | | 4 516.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 9 828.00 | | 9 828.00 | 9 828.00 |
FD Production sold - goods | 50 840.00 | 1 436.00 | 52 276.00 | 50 840.00 |
FJ Net sales | 60 668.00 | 1 436.00 | 62 104.00 | 60 668.00 |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 62 119.00 | |
FS Purchases of goods (including customs duties) | | | 2 453.00 | |
FT Inventory change (goods) | | | -119.00 | |
FU Purchases of raw materials and other supplies | | | 15 320.00 | |
FV Inventory change (raw materials and supplies) | | | -504.00 | |
FW Other purchases and external expenses | | | 36 432.00 | |
FX Taxes, duties, and similar payments | | | 3 792.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 954.00 | |
GF Total Operating Expenses (II) | | | 58 328.00 | |
GG - OPERATING RESULT (I - II) | | | 3 790.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 790.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 971.00 | | | 971.00 |
HD Total exceptional income (VII) | 971.00 | | | 971.00 |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 936.00 | | | 936.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 090.00 | | | 63 090.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 363.00 | | | 58 363.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 727.00 | | | 4 727.00 |
| |
| 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 | 148 486.00 | | | 148 486.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 161.00 | |
I4 DECREASES Grand Total | | 6 915.00 | 141 570.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
IO DECREASES Total including other intangible assets | | | 39 545.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 915.00 | 96 863.00 | |
KD ACQUISITIONS Total including other intangible assets | 39 545.00 | | | 39 545.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 103 779.00 | | | 103 779.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 161.00 | | | 5 161.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 101 905.00 | 954.00 | 6 915.00 | 101 905.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 101 905.00 | 954.00 | 6 915.00 | 101 905.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 519.00 | | | 3 519.00 |
7B Total provisions for depreciation | 3 519.00 | | | 3 519.00 |
7C Grand total | 3 519.00 | | | 3 519.00 |
| |
| 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 | 4 295.00 | 4 295.00 | | 4 295.00 |
UT Other financial assets | 4 307.00 | | | 4 307.00 |
UX Other trade receivables | 6 380.00 | | | 6 380.00 |
VA Doubtful or disputed receivables | 4 208.00 | | | 4 208.00 |
VB VAT | 1 951.00 | | | 1 951.00 |
VI Group and Associates | 221.00 | 221.00 | | 221.00 |
VS Prepaid expenses | 1 525.00 | | | 1 525.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 374.00 | 14 066.00 | 4 307.00 | 18 374.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 516.00 | 4 516.00 | | 4 516.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 882.00 | | | 1 882.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 643.00 | | | 643.00 |
ST Other accounts | 17 592.00 | | | 17 592.00 |
XQ Rental, rental and co-ownership charges | 18 196.00 | | | 18 196.00 |
YW Business tax | 1 910.00 | | | 1 910.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 792.00 | | | 3 792.00 |
YY Amount of VAT collected | 12 133.00 | | | 12 133.00 |
YZ Total deductible VAT on goods and services | 10 131.00 | | | 10 131.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 36 432.00 | | | 36 432.00 |
