| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 83 850.00 | | 83 850.00 | 83 850.00 |
AR Technical installations, industrial equipment and tools | 11 487.00 | 11 487.00 | | 11 487.00 |
AT Other tangible assets | 110 264.00 | 31 477.00 | 78 787.00 | 110 264.00 |
BJ TOTAL (I) | 205 602.00 | 42 964.00 | 162 637.00 | 205 602.00 |
BX Customers and related accounts | 16 252.00 | | 16 252.00 | 16 252.00 |
BZ Other receivables | 9 460.00 | | 9 460.00 | 9 460.00 |
CF Cash and cash equivalents | 3 914.00 | | 3 914.00 | 3 914.00 |
CJ TOTAL (II) | 29 626.00 | | 29 626.00 | 29 626.00 |
CO Grand total (0 to V) | 235 228.00 | 42 964.00 | 192 263.00 | 235 228.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 107 601.00 | | | 107 601.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 420.00 | | | 420.00 |
DL TOTAL (I) | 116 821.00 | | | 116 821.00 |
DU Loans and Debts from Credit Institutions (3) | 61 477.00 | | | 61 477.00 |
DV Miscellaneous Loans and Financial Debts (4) | 982.00 | | | 982.00 |
DX Trade payables and related accounts | 1 196.00 | | | 1 196.00 |
DY Tax and social security liabilities | 9 918.00 | | | 9 918.00 |
EA Other liabilities | 1 870.00 | | | 1 870.00 |
EC TOTAL (IV) | 75 442.00 | | | 75 442.00 |
EE Grand total (I to V) | 192 263.00 | | | 192 263.00 |
EG Accrued income and payables due within one year | 40 975.00 | | | 40 975.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 299.00 | | | 299.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 387 619.00 | | 387 619.00 | 387 619.00 |
FJ Net sales | 387 619.00 | | 387 619.00 | 387 619.00 |
FR Total operating income (I) | | | 387 619.00 | |
FU Purchases of raw materials and other supplies | | | 62 753.00 | |
FW Other purchases and external expenses | | | 83 636.00 | |
FX Taxes, duties, and similar payments | | | 6 618.00 | |
FY Salaries and Wages | | | 156 685.00 | |
FZ Social Security Contributions | | | 68 714.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 886.00 | |
GE Other Expenses | | | 133.00 | |
GF Total Operating Expenses (II) | | | 389 425.00 | |
GG - OPERATING RESULT (I - II) | | | -1 806.00 | |
GR Interest and similar expenses | | | 1 396.00 | |
GU Total financial expenses (VI) | | | 1 396.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 396.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 203.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 45 936.00 | | | 45 936.00 |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | | | -35.00 |
HK Income tax | -3 658.00 | | | -3 658.00 |
HL TOTAL REVENUE (I + III + V + VII) | 387 619.00 | | | 387 619.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 387 198.00 | | | 387 198.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 420.00 | | | 420.00 |
| |
| 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 | 205 602.00 | | | 205 602.00 |
I4 DECREASES Grand Total | | | 205 602.00 | |
IN DECREASES Start-up, development, or research expenses | 80.00 | | | 80.00 |
IO DECREASES Total including other intangible assets | | | 83 850.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 121 752.00 | |
KD ACQUISITIONS Total including other intangible assets | 83 850.00 | | | 83 850.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 121 752.00 | | | 121 752.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 078.00 | 10 886.00 | | 32 078.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 078.00 | 10 886.00 | | 32 078.00 |
| |
| 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 | 1 196.00 | 1 196.00 | | 1 196.00 |
8D Social Security and Other Social Organizations | 7 797.00 | 7 797.00 | | 7 797.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 870.00 | 1 870.00 | | 1 870.00 |
UX Other trade receivables | 16 252.00 | | | 16 252.00 |
VH Loans with a maturity of more than one year at origin | 61 477.00 | 27 010.00 | 34 467.00 | 61 477.00 |
VI Group and Associates | 982.00 | 982.00 | | 982.00 |
VJ Loans taken out during the year | 24 000.00 | | | 24 000.00 |
VK Loans repaid during the year | 28 309.00 | | | 28 309.00 |
VM Income taxes | 7 144.00 | | | 7 144.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 121.00 | 2 121.00 | | 2 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 396.00 | 23 396.00 | | 23 396.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 442.00 | 40 975.00 | 34 467.00 | 75 442.00 |
| |
| 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 | 5 370.00 | | | 5 370.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 300.00 | | | 3 300.00 |
ST Other accounts | 64 050.00 | | | 64 050.00 |
XQ Rental, rental and co-ownership charges | 15 098.00 | | | 15 098.00 |
YQ Equipment leasing commitment | 85 200.00 | | | 85 200.00 |
YT Subcontracting | 1 188.00 | | | 1 188.00 |
YW Business tax | 1 248.00 | | | 1 248.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 618.00 | | | 6 618.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 83 636.00 | | | 83 636.00 |
