| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 456.00 | 2 456.00 | | 2 456.00 |
AH Goodwill | 125 000.00 | | 125 000.00 | 125 000.00 |
AR Technical installations, industrial equipment and tools | 16 120.00 | 15 066.00 | 1 054.00 | 16 120.00 |
AT Other tangible assets | 35 022.00 | 27 994.00 | 7 027.00 | 35 022.00 |
BH Other financial assets | 2 700.00 | | 2 700.00 | 2 700.00 |
BJ TOTAL (I) | 183 386.00 | 45 516.00 | 137 870.00 | 183 386.00 |
BT Goods | 24 712.00 | | 24 712.00 | 24 712.00 |
BX Customers and related accounts | 8 980.00 | 688.00 | 8 292.00 | 8 980.00 |
BZ Other receivables | 14 530.00 | | 14 530.00 | 14 530.00 |
CF Cash and cash equivalents | 25 302.00 | | 25 302.00 | 25 302.00 |
CH Prepaid expenses | 3 574.00 | | 3 574.00 | 3 574.00 |
CJ TOTAL (II) | 77 097.00 | 688.00 | 76 409.00 | 77 097.00 |
CO Grand total (0 to V) | 260 482.00 | 46 204.00 | 214 278.00 | 260 482.00 |
CU Other investments | 2 088.00 | | 2 088.00 | 2 088.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 134 318.00 | 140 434.00 | | 134 318.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 233.00 | -6 116.00 | | -7 233.00 |
DL TOTAL (I) | 135 334.00 | 142 568.00 | | 135 334.00 |
DU Loans and Debts from Credit Institutions (3) | 4 499.00 | 6 989.00 | | 4 499.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78.00 | 862.00 | | 78.00 |
DX Trade payables and related accounts | 19 085.00 | 17 513.00 | | 19 085.00 |
DY Tax and social security liabilities | 54 331.00 | 45 761.00 | | 54 331.00 |
EA Other liabilities | 951.00 | 5.00 | | 951.00 |
EC TOTAL (IV) | 78 944.00 | 71 131.00 | | 78 944.00 |
EE Grand total (I to V) | 214 278.00 | 213 699.00 | | 214 278.00 |
EG Accrued income and payables due within one year | 77 007.00 | 66 657.00 | | 77 007.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 133 689.00 | | 133 689.00 | 133 689.00 |
FG Production sold - services | 335 692.00 | | 335 692.00 | 335 692.00 |
FJ Net sales | 469 381.00 | | 469 381.00 | 469 381.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 648.00 | |
FQ Other income | | | 1 576.00 | |
FR Total operating income (I) | | | 475 605.00 | |
FS Purchases of goods (including customs duties) | | | 96 831.00 | |
FT Inventory change (goods) | | | 4 194.00 | |
FU Purchases of raw materials and other supplies | | | 13 543.00 | |
FW Other purchases and external expenses | | | 129 650.00 | |
FX Taxes, duties, and similar payments | | | 9 061.00 | |
FY Salaries and Wages | | | 164 502.00 | |
FZ Social Security Contributions | | | 60 901.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 715.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 688.00 | |
GE Other Expenses | | | 1 044.00 | |
GF Total Operating Expenses (II) | | | 483 128.00 | |
GG - OPERATING RESULT (I - II) | | | -7 523.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13.00 | |
GP Total financial income (V) | | | 13.00 | |
GR Interest and similar expenses | | | 114.00 | |
GU Total financial expenses (VI) | | | 114.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -100.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 623.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 240.00 | 1 380.00 | | 3 240.00 |
A2 TOTAL ASSETS | 18 212.00 | 19 915.00 | | 18 212.00 |
HK Income tax | -390.00 | -390.00 | | -390.00 |
HL TOTAL REVENUE (I + III + V + VII) | 475 619.00 | 453 558.00 | | 475 619.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 482 852.00 | 459 674.00 | | 482 852.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 233.00 | -6 116.00 | | -7 233.00 |
HP References: Equipment leasing | 8 753.00 | 8 753.00 | | 8 753.00 |
| |
| 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 | 183 386.00 | | | 183 386.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 788.00 | |
I4 DECREASES Grand Total | | | 183 386.00 | |
IO DECREASES Total including other intangible assets | | | 127 456.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 51 142.00 | |
KD ACQUISITIONS Total including other intangible assets | 127 456.00 | | | 127 456.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 51 142.00 | | | 51 142.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 788.00 | | | 4 788.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 801.00 | 2 715.00 | | 42 801.00 |
PE DEPRECIATION Total including other intangible assets | 2 456.00 | | | 2 456.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 345.00 | 2 715.00 | | 40 345.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 408.00 | 688.00 | 1 408.00 | 1 408.00 |
7B Total provisions for depreciation | 1 408.00 | 688.00 | 1 408.00 | 1 408.00 |
7C Grand total | 1 408.00 | 688.00 | 1 408.00 | 1 408.00 |
UE of which provisions and reversals: - Operating | | 688.00 | 1 408.00 | |
| |
| 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 | 19 085.00 | 19 085.00 | | 19 085.00 |
8C Staff and Related Accounts | 20 629.00 | 20 629.00 | | 20 629.00 |
8D Social Security and Other Social Organizations | 26 148.00 | 26 148.00 | | 26 148.00 |
8K Other liabilities (including liabilities related to repo transactions) | 951.00 | 951.00 | | 951.00 |
UT Other financial assets | 2 700.00 | | | 2 700.00 |
UX Other trade receivables | 8 154.00 | | | 8 154.00 |
VA Doubtful or disputed receivables | 825.00 | | | 825.00 |
VB VAT | 2 650.00 | | | 2 650.00 |
VG Loans with a maturity of up to one year at origin | 25.00 | 25.00 | | 25.00 |
VH Loans with a maturity of more than one year at origin | 4 474.00 | 2 538.00 | 1 937.00 | 4 474.00 |
VI Group and Associates | 78.00 | 78.00 | | 78.00 |
VK Loans repaid during the year | 2 487.00 | | | 2 487.00 |
VM Income taxes | 8 289.00 | | | 8 289.00 |
VQ Other Taxes, Duties, and Similar Debts | 948.00 | 948.00 | | 948.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 590.00 | | | 3 590.00 |
VS Prepaid expenses | 3 574.00 | | | 3 574.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 783.00 | 27 083.00 | 2 700.00 | 29 783.00 |
VW VAT | 6 606.00 | 6 606.00 | | 6 606.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 78 944.00 | 77 007.00 | 1 937.00 | 78 944.00 |
