| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 30 060.00 | 10 048.00 | 20 012.00 | 30 060.00 |
AF Concessions, Patents and Similar Rights | 1 038.00 | 652.00 | 386.00 | 1 038.00 |
AH Goodwill | 350 000.00 | | 350 000.00 | 350 000.00 |
AR Technical installations, industrial equipment and tools | 224 201.00 | 36 865.00 | 187 336.00 | 224 201.00 |
AT Other tangible assets | 6 868.00 | 465.00 | 6 403.00 | 6 868.00 |
BJ TOTAL (I) | 612 167.00 | 48 030.00 | 564 137.00 | 612 167.00 |
BL Raw materials, supplies | 9 084.00 | | 9 084.00 | 9 084.00 |
BR Intermediate and finished products | 612.00 | | 612.00 | 612.00 |
BT Goods | 848.00 | | 848.00 | 848.00 |
BZ Other receivables | 10 524.00 | | 10 524.00 | 10 524.00 |
CF Cash and cash equivalents | 39 277.00 | | 39 277.00 | 39 277.00 |
CH Prepaid expenses | 2 229.00 | | 2 229.00 | 2 229.00 |
CJ TOTAL (II) | 62 574.00 | | 62 574.00 | 62 574.00 |
CO Grand total (0 to V) | 674 740.00 | 48 030.00 | 626 711.00 | 674 740.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 582.00 | | | 43 582.00 |
DL TOTAL (I) | 53 582.00 | | | 53 582.00 |
DU Loans and Debts from Credit Institutions (3) | 475 008.00 | | | 475 008.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 180.00 | | | 30 180.00 |
DX Trade payables and related accounts | 45 884.00 | | | 45 884.00 |
DY Tax and social security liabilities | 22 057.00 | | | 22 057.00 |
EC TOTAL (IV) | 573 129.00 | | | 573 129.00 |
EE Grand total (I to V) | 626 711.00 | | | 626 711.00 |
EG Accrued income and payables due within one year | 395 304.00 | | | 395 304.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 21 077.00 | | 21 077.00 | 21 077.00 |
FD Production sold - goods | 435 656.00 | | 435 656.00 | 435 656.00 |
FJ Net sales | 456 733.00 | | 456 733.00 | 456 733.00 |
FM Inventory production | | | 612.00 | |
FQ Other income | | | 32.00 | |
FR Total operating income (I) | | | 457 377.00 | |
FS Purchases of goods (including customs duties) | | | 10 849.00 | |
FT Inventory change (goods) | | | -848.00 | |
FU Purchases of raw materials and other supplies | | | 121 923.00 | |
FV Inventory change (raw materials and supplies) | | | -9 084.00 | |
FW Other purchases and external expenses | | | 107 915.00 | |
FX Taxes, duties, and similar payments | | | 2 181.00 | |
FY Salaries and Wages | | | 94 332.00 | |
FZ Social Security Contributions | | | 23 568.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 48 030.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 398 868.00 | |
GG - OPERATING RESULT (I - II) | | | 58 509.00 | |
GL Other interest and similar income | | | 17.00 | |
GP Total financial income (V) | | | 17.00 | |
GR Interest and similar expenses | | | 8 072.00 | |
GU Total financial expenses (VI) | | | 8 072.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 055.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 454.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 184.00 | | | 184.00 |
HH Total exceptional expenses (VIII) | 184.00 | | | 184.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -184.00 | | | -184.00 |
HK Income tax | 6 689.00 | | | 6 689.00 |
HL TOTAL REVENUE (I + III + V + VII) | 457 394.00 | | | 457 394.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 413 813.00 | | | 413 813.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 582.00 | | | 43 582.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I4 DECREASES Grand Total | | | 612 167.00 | |
IN DECREASES Start-up, development, or research expenses | | | 30 060.00 | |
IO DECREASES Total including other intangible assets | | | 1 038.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 231 069.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 48 030.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 10 048.00 | | |
PE DEPRECIATION Total including other intangible assets | | 652.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 37 330.00 | | |
| |
| 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 | 45 884.00 | 45 884.00 | | 45 884.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 180.00 | 30 180.00 | | 30 180.00 |
VH Loans with a maturity of more than one year at origin | 475 008.00 | 79 705.00 | 327 488.00 | 475 008.00 |
VJ Loans taken out during the year | 551 000.00 | | | 551 000.00 |
VK Loans repaid during the year | 75 992.00 | | | 75 992.00 |
VP Miscellaneous | 10 524.00 | | | 10 524.00 |
VQ Other Taxes, Duties, and Similar Debts | 22 057.00 | 22 057.00 | | 22 057.00 |
VS Prepaid expenses | 2 229.00 | | | 2 229.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 753.00 | 12 753.00 | | 12 753.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 573 129.00 | 177 825.00 | 327 488.00 | 573 129.00 |
