| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 49 546.00 | | 49 546.00 | 49 546.00 |
AR Technical installations, industrial equipment and tools | 23 494.00 | 20 118.00 | 3 376.00 | 23 494.00 |
AT Other tangible assets | 10 307.00 | 10 307.00 | | 10 307.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 2 041.00 | | 2 041.00 | 2 041.00 |
BJ TOTAL (I) | 85 404.00 | 30 425.00 | 54 979.00 | 85 404.00 |
BL Raw materials, supplies | 1 127.00 | | 1 127.00 | 1 127.00 |
BT Goods | 5 252.00 | | 5 252.00 | 5 252.00 |
BV Advances and down payments on orders | 1 497.00 | | 1 497.00 | 1 497.00 |
BX Customers and related accounts | 6 069.00 | | 6 069.00 | 6 069.00 |
BZ Other receivables | 7 527.00 | | 7 527.00 | 7 527.00 |
CF Cash and cash equivalents | 4 475.00 | | 4 475.00 | 4 475.00 |
CH Prepaid expenses | 1 369.00 | | 1 369.00 | 1 369.00 |
CJ TOTAL (II) | 27 316.00 | | 27 316.00 | 27 316.00 |
CO Grand total (0 to V) | 112 720.00 | 30 425.00 | 82 294.00 | 112 720.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 42 590.00 | 42 139.00 | | 42 590.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 514.00 | 451.00 | | 1 514.00 |
DL TOTAL (I) | 52 489.00 | 50 975.00 | | 52 489.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | 6 086.00 | | 5.00 |
DX Trade payables and related accounts | 27 975.00 | 17 653.00 | | 27 975.00 |
DY Tax and social security liabilities | 1 826.00 | 1 934.00 | | 1 826.00 |
EC TOTAL (IV) | 29 805.00 | 25 673.00 | | 29 805.00 |
EE Grand total (I to V) | 82 294.00 | 76 648.00 | | 82 294.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5.00 | 3 617.00 | | 5.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 118 434.00 | | 118 434.00 | 118 434.00 |
FD Production sold - goods | 110 280.00 | | 110 280.00 | 110 280.00 |
FJ Net sales | 228 714.00 | | 228 714.00 | 228 714.00 |
FR Total operating income (I) | | | 228 714.00 | |
FS Purchases of goods (including customs duties) | | | 112 636.00 | |
FT Inventory change (goods) | | | -1 182.00 | |
FU Purchases of raw materials and other supplies | | | 54 444.00 | |
FV Inventory change (raw materials and supplies) | | | -48.00 | |
FW Other purchases and external expenses | | | 29 117.00 | |
FX Taxes, duties, and similar payments | | | 1 473.00 | |
FY Salaries and Wages | | | 19 111.00 | |
FZ Social Security Contributions | | | 10 245.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 071.00 | |
GE Other Expenses | | | 46.00 | |
GF Total Operating Expenses (II) | | | 226 913.00 | |
GG - OPERATING RESULT (I - II) | | | 1 801.00 | |
GR Interest and similar expenses | | | 58.00 | |
GU Total financial expenses (VI) | | | 58.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -58.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 743.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 229.00 | 67.00 | | 229.00 |
HL TOTAL REVENUE (I + III + V + VII) | 228 714.00 | 218 293.00 | | 228 714.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 227 200.00 | 217 841.00 | | 227 200.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 514.00 | 451.00 | | 1 514.00 |
| |
| 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 | 84 776.00 | | 1 390.00 | 84 776.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 057.00 | |
I4 DECREASES Grand Total | | 762.00 | 85 404.00 | |
IO DECREASES Total including other intangible assets | | | 49 546.00 | |
IY DECREASES Total Tangible Fixed Assets | | 762.00 | 33 801.00 | |
KD ACQUISITIONS Total including other intangible assets | 49 546.00 | | | 49 546.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 174.00 | | 1 390.00 | 33 174.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 057.00 | | | 2 057.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 116.00 | 1 071.00 | 762.00 | 30 116.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 116.00 | 1 071.00 | 762.00 | 30 116.00 |
| |
| 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 | 27 975.00 | 27 975.00 | | 27 975.00 |
8D Social Security and Other Social Organizations | 1 331.00 | 1 331.00 | | 1 331.00 |
8E Income Taxes | 229.00 | 229.00 | | 229.00 |
UT Other financial assets | 2 041.00 | | | 2 041.00 |
UX Other trade receivables | 6 069.00 | | | 6 069.00 |
VB VAT | 420.00 | | | 420.00 |
VG Loans with a maturity of up to one year at origin | 5.00 | 5.00 | | 5.00 |
VK Loans repaid during the year | 2 467.00 | | | 2 467.00 |
VQ Other Taxes, Duties, and Similar Debts | 137.00 | 137.00 | | 137.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 107.00 | | | 7 107.00 |
VS Prepaid expenses | 1 369.00 | | | 1 369.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 006.00 | 14 965.00 | 2 041.00 | 17 006.00 |
VW VAT | 129.00 | 129.00 | | 129.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 805.00 | 29 805.00 | | 29 805.00 |
