| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 980.00 | 980.00 | | 980.00 |
AH Goodwill | 53 357.00 | | 53 357.00 | 53 357.00 |
AP Buildings | 58 455.00 | 51 221.00 | 7 234.00 | 58 455.00 |
AR Technical installations, industrial equipment and tools | 8 896.00 | 8 896.00 | | 8 896.00 |
AT Other tangible assets | 806.00 | 806.00 | | 806.00 |
BH Other financial assets | 2 535.00 | | 2 535.00 | 2 535.00 |
BJ TOTAL (I) | 125 125.00 | 61 904.00 | 63 221.00 | 125 125.00 |
BL Raw materials, supplies | 4 019.00 | | 4 019.00 | 4 019.00 |
BX Customers and related accounts | 256.00 | | 256.00 | 256.00 |
BZ Other receivables | 2 113.00 | | 2 113.00 | 2 113.00 |
CF Cash and cash equivalents | 6 362.00 | | 6 362.00 | 6 362.00 |
CH Prepaid expenses | 2 723.00 | | 2 723.00 | 2 723.00 |
CJ TOTAL (II) | 15 476.00 | | 15 476.00 | 15 476.00 |
CO Grand total (0 to V) | 140 601.00 | 61 904.00 | 78 697.00 | 140 601.00 |
CU Other investments | 94.00 | | 94.00 | 94.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 4 403.00 | 4 403.00 | | 4 403.00 |
DH Retained earnings | 14 510.00 | -4 531.00 | | 14 510.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 083.00 | 19 041.00 | | 3 083.00 |
DL TOTAL (I) | 51 997.00 | 48 913.00 | | 51 997.00 |
DU Loans and Debts from Credit Institutions (3) | 7 183.00 | 11 660.00 | | 7 183.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 468.00 | 5 246.00 | | 3 468.00 |
DX Trade payables and related accounts | 13 868.00 | 44 506.00 | | 13 868.00 |
DY Tax and social security liabilities | 2 179.00 | 2 263.00 | | 2 179.00 |
EC TOTAL (IV) | 26 700.00 | 63 675.00 | | 26 700.00 |
EE Grand total (I to V) | 78 697.00 | 112 588.00 | | 78 697.00 |
EG Accrued income and payables due within one year | 25 111.00 | 60 142.00 | | 25 111.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 650.00 | 6 216.00 | | 3 650.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 13 975.00 | | 13 975.00 | 13 975.00 |
FG Production sold - services | 50 185.00 | | 50 185.00 | 50 185.00 |
FJ Net sales | 64 161.00 | | 64 161.00 | 64 161.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 64 161.00 | |
FS Purchases of goods (including customs duties) | | | 4 683.00 | |
FT Inventory change (goods) | | | 1 397.00 | |
FU Purchases of raw materials and other supplies | | | 5 101.00 | |
FV Inventory change (raw materials and supplies) | | | -31.00 | |
FW Other purchases and external expenses | | | 35 396.00 | |
FX Taxes, duties, and similar payments | | | 921.00 | |
FY Salaries and Wages | | | 6 509.00 | |
FZ Social Security Contributions | | | 4 732.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 451.00 | |
GF Total Operating Expenses (II) | | | 60 162.00 | |
GG - OPERATING RESULT (I - II) | | | 3 998.00 | |
GR Interest and similar expenses | | | 403.00 | |
GU Total financial expenses (VI) | | | 403.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -403.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 595.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | 6 983.00 | | |
HA Exceptional income from management transactions | 32.00 | 23 228.00 | | 32.00 |
HB Exceptional income from capital transactions | | 55.00 | | |
HD Total exceptional income (VII) | 32.00 | 23 228.00 | | 32.00 |
HE Exceptional expenses on management operations | | 344.00 | | |
HF Exceptional expenses on capital transactions | | 56.00 | | |
HH Total exceptional expenses (VIII) | | 344.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 32.00 | 22 884.00 | | 32.00 |
HK Income tax | 544.00 | 2 135.00 | | 544.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 193.00 | 90 438.00 | | 64 193.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 110.00 | 71 396.00 | | 61 110.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 083.00 | 19 041.00 | | 3 083.00 |
| |
| 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 | 125 128.00 | | | 125 128.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 630.00 | |
I4 DECREASES Grand Total | | | 125 128.00 | |
IO DECREASES Total including other intangible assets | | | 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 68 159.00 | |
KD ACQUISITIONS Total including other intangible assets | 980.00 | | | 980.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 68 159.00 | | | 68 159.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 630.00 | | | 2 630.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 60 452.00 | 1 452.00 | | 60 452.00 |
PE DEPRECIATION Total including other intangible assets | 980.00 | | | 980.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 59 472.00 | 1 452.00 | | 59 472.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4.00 | 4.00 | | 4.00 |
8B Suppliers and Related Accounts | 13 869.00 | 13 869.00 | | 13 869.00 |
8D Social Security and Other Social Organizations | 74.00 | 74.00 | | 74.00 |
8E Income Taxes | 544.00 | 544.00 | | 544.00 |
UT Other financial assets | 2 535.00 | 2 535.00 | | 2 535.00 |
UX Other trade receivables | 257.00 | | | 257.00 |
VB VAT | 1 956.00 | | | 1 956.00 |
VH Loans with a maturity of more than one year at origin | 7 183.00 | 5 594.00 | 1 589.00 | 7 183.00 |
VI Group and Associates | 3 465.00 | 3 465.00 | | 3 465.00 |
VK Loans repaid during the year | 1 910.00 | | | 1 910.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 158.00 | | | 158.00 |
VS Prepaid expenses | 2 724.00 | | | 2 724.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 630.00 | 7 630.00 | | 7 630.00 |
VW VAT | 1 562.00 | 1 562.00 | | 1 562.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 701.00 | 25 112.00 | 1 589.00 | 26 701.00 |
