| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 38 098.00 | 20 505.00 | 17 593.00 | 38 098.00 |
AH Goodwill | 182 251.00 | | 182 251.00 | 182 251.00 |
AR Technical installations, industrial equipment and tools | 19 481.00 | 4 238.00 | 15 243.00 | 19 481.00 |
AT Other tangible assets | 120 484.00 | 22 009.00 | 98 475.00 | 120 484.00 |
BH Other financial assets | 2 915.00 | | 2 915.00 | 2 915.00 |
BJ TOTAL (I) | 363 229.00 | 46 752.00 | 316 477.00 | 363 229.00 |
BL Raw materials, supplies | 22 231.00 | | 22 231.00 | 22 231.00 |
BX Customers and related accounts | 4 349.00 | | 4 349.00 | 4 349.00 |
BZ Other receivables | 44 789.00 | | 44 789.00 | 44 789.00 |
CF Cash and cash equivalents | 9 217.00 | | 9 217.00 | 9 217.00 |
CH Prepaid expenses | 34 362.00 | | 34 362.00 | 34 362.00 |
CJ TOTAL (II) | 114 950.00 | | 114 950.00 | 114 950.00 |
CO Grand total (0 to V) | 478 179.00 | 46 752.00 | 431 427.00 | 478 179.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 500.00 | | | 500.00 |
DL TOTAL (I) | 30 500.00 | | | 30 500.00 |
DU Loans and Debts from Credit Institutions (3) | 263 406.00 | | | 263 406.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 980.00 | | | 17 980.00 |
DX Trade payables and related accounts | 59 444.00 | | | 59 444.00 |
DY Tax and social security liabilities | 60 096.00 | | | 60 096.00 |
EC TOTAL (IV) | 400 926.00 | | | 400 926.00 |
EE Grand total (I to V) | 431 427.00 | | | 431 427.00 |
EG Accrued income and payables due within one year | 181 853.00 | | | 181 853.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 764 355.00 | | 764 355.00 | 764 355.00 |
FG Production sold - services | 4 061.00 | | 4 061.00 | 4 061.00 |
FJ Net sales | 768 416.00 | | 768 416.00 | 768 416.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 447.00 | |
FQ Other income | | | 637.00 | |
FR Total operating income (I) | | | 782 501.00 | |
FU Purchases of raw materials and other supplies | | | 210 746.00 | |
FV Inventory change (raw materials and supplies) | | | -22 231.00 | |
FW Other purchases and external expenses | | | 165 531.00 | |
FX Taxes, duties, and similar payments | | | 5 293.00 | |
FY Salaries and Wages | | | 302 612.00 | |
FZ Social Security Contributions | | | 55 917.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 47 907.00 | |
GE Other Expenses | | | 2 542.00 | |
GF Total Operating Expenses (II) | | | 768 316.00 | |
GG - OPERATING RESULT (I - II) | | | 14 185.00 | |
GR Interest and similar expenses | | | 9 014.00 | |
GS Negative differences of foreign exchange | | | 84.00 | |
GU Total financial expenses (VI) | | | 9 098.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 098.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 088.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 5 300.00 | | | 5 300.00 |
HD Total exceptional income (VII) | 5 300.00 | | | 5 300.00 |
HE Exceptional expenses on management operations | 5 701.00 | | | 5 701.00 |
HF Exceptional expenses on capital transactions | 4 187.00 | | | 4 187.00 |
HH Total exceptional expenses (VIII) | 9 887.00 | | | 9 887.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 587.00 | | | -4 587.00 |
HL TOTAL REVENUE (I + III + V + VII) | 787 801.00 | | | 787 801.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 787 301.00 | | | 787 301.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 500.00 | | | 500.00 |
| |
| 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 | | | 368 573.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 38 098.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 915.00 | |
I4 DECREASES Grand Total | | 5 342.00 | 363 231.00 | |
IN DECREASES Start-up, development, or research expenses | | | 38 098.00 | |
IO DECREASES Total including other intangible assets | | | 182 251.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 342.00 | 139 967.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 182 251.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 145 309.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 915.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 47 907.00 | 1 155.00 | |
CY DEPRECIATION Start-up, development, or research expenses | | 20 505.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 27 402.00 | 1 155.00 | |
| |
| 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 | 59 444.00 | 59 444.00 | | 59 444.00 |
8C Staff and Related Accounts | 20 743.00 | 20 743.00 | | 20 743.00 |
8D Social Security and Other Social Organizations | 19 036.00 | 19 036.00 | | 19 036.00 |
UT Other financial assets | 2 915.00 | | | 2 915.00 |
UX Other trade receivables | 4 349.00 | | | 4 349.00 |
VB VAT | 25 015.00 | | | 25 015.00 |
VH Loans with a maturity of more than one year at origin | 263 406.00 | 44 333.00 | 186 506.00 | 263 406.00 |
VI Group and Associates | 17 980.00 | 17 980.00 | | 17 980.00 |
VJ Loans taken out during the year | 277 986.00 | | | 277 986.00 |
VK Loans repaid during the year | 14 580.00 | | | 14 580.00 |
VM Income taxes | 18 519.00 | | | 18 519.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 985.00 | 2 985.00 | | 2 985.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 255.00 | | | 1 255.00 |
VS Prepaid expenses | 34 362.00 | | | 34 362.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 416.00 | 83 501.00 | 2 915.00 | 86 416.00 |
VW VAT | 17 333.00 | 17 333.00 | | 17 333.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 400 926.00 | 181 853.00 | 186 506.00 | 400 926.00 |
