| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 76 225.00 | |
AR Technical installations, industrial equipment and tools | | | 4 996.00 | |
AT Other tangible assets | | | 28 654.00 | |
BJ TOTAL (I) | | | 110 374.00 | |
BL Raw materials, supplies | | | 684.00 | |
BT Goods | | | 14 600.00 | |
BX Customers and related accounts | | | | |
BZ Other receivables | | | 43 597.00 | |
CF Cash and cash equivalents | | | 51 473.00 | |
CH Prepaid expenses | | | 2 057.00 | |
CJ TOTAL (II) | | | 112 411.00 | |
CO Grand total (0 to V) | | | 222 785.00 | |
CU Other investments | | | 500.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DE Statutory or contractual reserves | 128 591.00 | 100 806.00 | | 128 591.00 |
DH Retained earnings | | -38 841.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 963.00 | 66 626.00 | | 22 963.00 |
DL TOTAL (I) | 160 354.00 | 137 391.00 | | 160 354.00 |
DU Loans and Debts from Credit Institutions (3) | 31 614.00 | 45 846.00 | | 31 614.00 |
DV Miscellaneous Loans and Financial Debts (4) | 336.00 | 90.00 | | 336.00 |
DX Trade payables and related accounts | 7 377.00 | 16 327.00 | | 7 377.00 |
DY Tax and social security liabilities | 23 100.00 | 17 037.00 | | 23 100.00 |
EA Other liabilities | 3.00 | 3.00 | | 3.00 |
EB Prepaid income (2) | | 1 890.00 | | |
EC TOTAL (IV) | 62 431.00 | 81 191.00 | | 62 431.00 |
EE Grand total (I to V) | 222 785.00 | 218 582.00 | | 222 785.00 |
EG Accrued income and payables due within one year | 43 506.00 | 48 196.00 | | 43 506.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 229 326.00 | |
FJ Net sales | | | 229 326.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 961.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 243 288.00 | |
FS Purchases of goods (including customs duties) | | | 59 236.00 | |
FT Inventory change (goods) | | | -3 982.00 | |
FU Purchases of raw materials and other supplies | | | 1 181.00 | |
FV Inventory change (raw materials and supplies) | | | 325.00 | |
FW Other purchases and external expenses | | | 51 462.00 | |
FX Taxes, duties, and similar payments | | | 1 726.00 | |
FY Salaries and Wages | | | 91 491.00 | |
FZ Social Security Contributions | | | 7 252.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 595.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 221 286.00 | |
GG - OPERATING RESULT (I - II) | | | 22 001.00 | |
GR Interest and similar expenses | | | 1 282.00 | |
GU Total financial expenses (VI) | | | 1 282.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 282.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 720.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 255.00 | | |
HH Total exceptional expenses (VIII) | | 255.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -255.00 | | |
HK Income tax | -2 243.00 | -3 145.00 | | -2 243.00 |
HL TOTAL REVENUE (I + III + V + VII) | 243 088.00 | 319 614.00 | | 243 088.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 220 325.00 | 252 987.00 | | 220 325.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 963.00 | 66 626.00 | | 22 963.00 |
| |
| 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 | 212 166.00 | | 2 211.00 | 212 166.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 214 377.00 | |
IO DECREASES Total including other intangible assets | | | 76 225.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 137 652.00 | |
KD ACQUISITIONS Total including other intangible assets | 76 225.00 | | | 76 225.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 135 441.00 | | 2 211.00 | 135 441.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 91 408.00 | 12 595.00 | | 91 408.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 91 408.00 | 12 595.00 | | 91 408.00 |
| |
| 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 | 7 377.00 | 7 377.00 | | 7 377.00 |
8C Staff and Related Accounts | 11 617.00 | 11 617.00 | | 11 617.00 |
8D Social Security and Other Social Organizations | 5 699.00 | 5 699.00 | | 5 699.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3.00 | 3.00 | | 3.00 |
VB VAT | 2 393.00 | 2 393.00 | | 2 393.00 |
VH Loans with a maturity of more than one year at origin | 31 614.00 | 12 689.00 | 18 925.00 | 31 614.00 |
VI Group and Associates | 336.00 | 336.00 | | 336.00 |
VK Loans repaid during the year | 14 204.00 | | | 14 204.00 |
VM Income taxes | 5 386.00 | 5 386.00 | | 5 386.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 959.00 | 3 959.00 | | 3 959.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 35 818.00 | 35 818.00 | | 35 818.00 |
VS Prepaid expenses | 2 057.00 | 2 057.00 | | 2 057.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 654.00 | 45 654.00 | | 45 654.00 |
VW VAT | 1 826.00 | 1 826.00 | | 1 826.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 431.00 | 43 506.00 | 18 925.00 | 62 431.00 |
