| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 155 000.00 | | 155 000.00 | 155 000.00 |
AR Technical installations, industrial equipment and tools | 33 147.00 | 31 883.00 | 1 264.00 | 33 147.00 |
BB Receivables related to investments | 182.00 | | 182.00 | 182.00 |
BH Other financial assets | 4 020.00 | | 4 020.00 | 4 020.00 |
BJ TOTAL (I) | 192 349.00 | 31 883.00 | 160 466.00 | 192 349.00 |
BT Goods | 8 856.00 | | 8 856.00 | 8 856.00 |
BZ Other receivables | 6 237.00 | | 6 237.00 | 6 237.00 |
CF Cash and cash equivalents | 10 259.00 | | 10 259.00 | 10 259.00 |
CH Prepaid expenses | 4 211.00 | | 4 211.00 | 4 211.00 |
CJ TOTAL (II) | 29 562.00 | | 29 562.00 | 29 562.00 |
CO Grand total (0 to V) | 221 912.00 | 31 883.00 | 190 028.00 | 221 912.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 563.00 | 563.00 | | 563.00 |
DH Retained earnings | 73 685.00 | 66 810.00 | | 73 685.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -742.00 | 6 874.00 | | -742.00 |
DL TOTAL (I) | 80 506.00 | 81 248.00 | | 80 506.00 |
DU Loans and Debts from Credit Institutions (3) | 6 574.00 | | | 6 574.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 729.00 | 42 867.00 | | 40 729.00 |
DX Trade payables and related accounts | 9 362.00 | 9 250.00 | | 9 362.00 |
DY Tax and social security liabilities | 52 858.00 | 47 562.00 | | 52 858.00 |
EC TOTAL (IV) | 109 522.00 | 99 679.00 | | 109 522.00 |
EE Grand total (I to V) | 190 028.00 | 180 928.00 | | 190 028.00 |
EG Accrued income and payables due within one year | 109 522.00 | 99 679.00 | | 109 522.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6 574.00 | | | 6 574.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 211 076.00 | |
FJ Net sales | | | 211 076.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 612.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 219 688.00 | |
FS Purchases of goods (including customs duties) | | | 62 283.00 | |
FT Inventory change (goods) | | | -1 363.00 | |
FU Purchases of raw materials and other supplies | | | 1 321.00 | |
FW Other purchases and external expenses | | | 39 230.00 | |
FX Taxes, duties, and similar payments | | | 2 063.00 | |
FY Salaries and Wages | | | 93 824.00 | |
FZ Social Security Contributions | | | 26 524.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 318.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 225 202.00 | |
GG - OPERATING RESULT (I - II) | | | -5 514.00 | |
GR Interest and similar expenses | | | 125.00 | |
GU Total financial expenses (VI) | | | 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 639.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 959.00 | | | 5 959.00 |
HD Total exceptional income (VII) | 5 959.00 | | | 5 959.00 |
HE Exceptional expenses on management operations | 1 062.00 | 33.00 | | 1 062.00 |
HH Total exceptional expenses (VIII) | 1 062.00 | 33.00 | | 1 062.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 897.00 | -33.00 | | 4 897.00 |
HK Income tax | | 557.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 225 647.00 | 218 255.00 | | 225 647.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 226 389.00 | 211 380.00 | | 226 389.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -742.00 | 6 874.00 | | -742.00 |
| |
| 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 | 9 362.00 | 9 362.00 | | 9 362.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 729.00 | 40 729.00 | | 40 729.00 |
UL Receivables related to investments | 182.00 | 182.00 | | 182.00 |
UT Other financial assets | 4 020.00 | 4 020.00 | | 4 020.00 |
VG Loans with a maturity of up to one year at origin | 6 574.00 | 6 574.00 | | 6 574.00 |
VP Miscellaneous | 6 237.00 | | | 6 237.00 |
VQ Other Taxes, Duties, and Similar Debts | 52 858.00 | 52 858.00 | | 52 858.00 |
VS Prepaid expenses | 4 211.00 | | | 4 211.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 650.00 | 10 447.00 | 4 202.00 | 14 650.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 522.00 | 109 522.00 | | 109 522.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
