| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 751.00 | 751.00 | | 751.00 |
AH Goodwill | 70 833.00 | | 70 833.00 | 70 833.00 |
AR Technical installations, industrial equipment and tools | 3 311.00 | 929.00 | 2 382.00 | 3 311.00 |
AT Other tangible assets | 14 300.00 | 4 361.00 | 9 938.00 | 14 300.00 |
BD Other fixed assets | 158.00 | | 158.00 | 158.00 |
BH Other financial assets | 381.00 | | 381.00 | 381.00 |
BJ TOTAL (I) | 89 733.00 | 6 041.00 | 83 692.00 | 89 733.00 |
BT Goods | 2 776.00 | | 2 776.00 | 2 776.00 |
BV Advances and down payments on orders | 501.00 | | 501.00 | 501.00 |
BZ Other receivables | 8 772.00 | | 8 772.00 | 8 772.00 |
CD Marketable securities | 4 546.00 | | 4 546.00 | 4 546.00 |
CF Cash and cash equivalents | 10 523.00 | | 10 523.00 | 10 523.00 |
CH Prepaid expenses | 428.00 | | 428.00 | 428.00 |
CJ TOTAL (II) | 27 546.00 | | 27 546.00 | 27 546.00 |
CO Grand total (0 to V) | 117 279.00 | 6 041.00 | 111 238.00 | 117 279.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 8 633.00 | 3 734.00 | | 8 633.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 461.00 | 4 899.00 | | 1 461.00 |
DL TOTAL (I) | 11 744.00 | 10 283.00 | | 11 744.00 |
DS Convertible Bond Issues | 414.00 | 519.00 | | 414.00 |
DU Loans and Debts from Credit Institutions (3) | 55 369.00 | 71 628.00 | | 55 369.00 |
DX Trade payables and related accounts | 5 874.00 | 6 130.00 | | 5 874.00 |
DY Tax and social security liabilities | 33 261.00 | 32 709.00 | | 33 261.00 |
EA Other liabilities | 4 575.00 | | | 4 575.00 |
EC TOTAL (IV) | 99 494.00 | 110 985.00 | | 99 494.00 |
EE Grand total (I to V) | 111 238.00 | 121 268.00 | | 111 238.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 7 964.00 | | 7 964.00 | 7 964.00 |
FG Production sold - services | 170 040.00 | | 170 040.00 | 170 040.00 |
FJ Net sales | 178 004.00 | | 178 004.00 | 178 004.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 733.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 179 738.00 | |
FS Purchases of goods (including customs duties) | | | 4 209.00 | |
FT Inventory change (goods) | | | -770.00 | |
FV Inventory change (raw materials and supplies) | | | 524.00 | |
FW Other purchases and external expenses | | | 39 581.00 | |
FX Taxes, duties, and similar payments | | | 3 834.00 | |
FY Salaries and Wages | | | 102 887.00 | |
FZ Social Security Contributions | | | 23 755.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 751.00 | |
GE Other Expenses | | | 261.00 | |
GF Total Operating Expenses (II) | | | 177 031.00 | |
GG - OPERATING RESULT (I - II) | | | 2 707.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GL Other interest and similar income | | | 35.00 | |
GP Total financial income (V) | | | 38.00 | |
GR Interest and similar expenses | | | 2 190.00 | |
GU Total financial expenses (VI) | | | 2 190.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 152.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 554.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 618.00 | 352.00 | | 1 618.00 |
HD Total exceptional income (VII) | 1 618.00 | 352.00 | | 1 618.00 |
HE Exceptional expenses on management operations | 712.00 | | | 712.00 |
HG Exceptional depreciation and provisions | | 1 380.00 | | |
HH Total exceptional expenses (VIII) | 712.00 | 1 380.00 | | 712.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 906.00 | -1 028.00 | | 906.00 |
HL TOTAL REVENUE (I + III + V + VII) | 181 394.00 | 169 566.00 | | 181 394.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 179 933.00 | 164 667.00 | | 179 933.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 461.00 | 4 899.00 | | 1 461.00 |
| |
| 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 | 89 191.00 | | 542.00 | 89 191.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 751.00 | | | 751.00 |
I3 DECREASES Total Financial Fixed Assets | | | 538.00 | |
I4 DECREASES Grand Total | | | 89 733.00 | |
IN DECREASES Start-up, development, or research expenses | | | 751.00 | |
IO DECREASES Total including other intangible assets | | | 70 833.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 610.00 | |
KD ACQUISITIONS Total including other intangible assets | 70 833.00 | | | 70 833.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 070.00 | | 541.00 | 17 070.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 537.00 | | 2.00 | 537.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 290.00 | 2 751.00 | | 3 290.00 |
CY DEPRECIATION Start-up, development, or research expenses | 751.00 | | | 751.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 539.00 | 2 751.00 | | 2 539.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 414.00 | 414.00 | | 414.00 |
8B Suppliers and Related Accounts | 5 874.00 | 5 874.00 | | 5 874.00 |
8C Staff and Related Accounts | 13 392.00 | 13 392.00 | | 13 392.00 |
8D Social Security and Other Social Organizations | 13 345.00 | 13 345.00 | | 13 345.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 575.00 | 4 575.00 | | 4 575.00 |
UT Other financial assets | 381.00 | 381.00 | | 381.00 |
VB VAT | 1 950.00 | | | 1 950.00 |
VC Group and associates | 540.00 | | | 540.00 |
VG Loans with a maturity of up to one year at origin | 55 369.00 | 19 267.00 | 36 102.00 | 55 369.00 |
VJ Loans taken out during the year | 4.00 | | | 4.00 |
VK Loans repaid during the year | 16 262.00 | | | 16 262.00 |
VM Income taxes | 5 694.00 | | | 5 694.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 480.00 | 1 480.00 | | 1 480.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 588.00 | | | 588.00 |
VS Prepaid expenses | 428.00 | | | 428.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 580.00 | 9 580.00 | | 9 580.00 |
VW VAT | 5 045.00 | 5 045.00 | | 5 045.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 494.00 | 63 392.00 | 36 102.00 | 99 494.00 |
