| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 105 000.00 | | 105 000.00 | 105 000.00 |
AR Technical installations, industrial equipment and tools | 30 724.00 | 29 059.00 | 1 665.00 | 30 724.00 |
AT Other tangible assets | 127 360.00 | 83 440.00 | 43 920.00 | 127 360.00 |
BH Other financial assets | 12 117.00 | | 12 117.00 | 12 117.00 |
BJ TOTAL (I) | 275 201.00 | 112 499.00 | 162 702.00 | 275 201.00 |
BX Customers and related accounts | 10 315.00 | | 10 315.00 | 10 315.00 |
BZ Other receivables | 6 834.00 | | 6 834.00 | 6 834.00 |
CF Cash and cash equivalents | 24 991.00 | | 24 991.00 | 24 991.00 |
CJ TOTAL (II) | 42 139.00 | | 42 139.00 | 42 139.00 |
CO Grand total (0 to V) | 317 340.00 | 112 499.00 | 204 841.00 | 317 340.00 |
| |
| 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 |
DG Other reserves | 129 332.00 | | | 129 332.00 |
DH Retained earnings | | 127 535.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 343.00 | 1 797.00 | | 343.00 |
DL TOTAL (I) | 137 925.00 | 137 582.00 | | 137 925.00 |
DU Loans and Debts from Credit Institutions (3) | | 9 586.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 35 426.00 | 31 001.00 | | 35 426.00 |
DX Trade payables and related accounts | 11 963.00 | 10 659.00 | | 11 963.00 |
DY Tax and social security liabilities | 19 528.00 | 15 006.00 | | 19 528.00 |
DZ Fixed asset liabilities and related accounts | | 5 051.00 | | |
EA Other liabilities | | 4 181.00 | | |
EC TOTAL (IV) | 66 916.00 | 75 484.00 | | 66 916.00 |
EE Grand total (I to V) | 204 841.00 | 213 066.00 | | 204 841.00 |
EG Accrued income and payables due within one year | 66 916.00 | 75 484.00 | | 66 916.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | | | 102 612.00 | |
FJ Net sales | | | 102 612.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1 103.00 | |
FR Total operating income (I) | | | 103 715.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 43 862.00 | |
FX Taxes, duties, and similar payments | | | 432.00 | |
FY Salaries and Wages | | | 30 465.00 | |
FZ Social Security Contributions | | | 15 383.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 153.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 104 295.00 | |
GG - OPERATING RESULT (I - II) | | | -580.00 | |
GR Interest and similar expenses | | | 79.00 | |
GU Total financial expenses (VI) | | | 79.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -79.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -660.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 080.00 | 207.00 | | 1 080.00 |
HD Total exceptional income (VII) | 1 080.00 | 207.00 | | 1 080.00 |
HE Exceptional expenses on management operations | 77.00 | 283.00 | | 77.00 |
HH Total exceptional expenses (VIII) | 77.00 | 283.00 | | 77.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 003.00 | -76.00 | | 1 003.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104 795.00 | 710 050.00 | | 104 795.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 452.00 | 708 253.00 | | 104 452.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 343.00 | 1 797.00 | | 343.00 |
HP References: Equipment leasing | | 6 217.00 | | |
| |
| 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 | 275 201.00 | | | 275 201.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 117.00 | |
I4 DECREASES Grand Total | | | 275 201.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 158 084.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 158 084.00 | | | 158 084.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 117.00 | | | 12 117.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 98 346.00 | 14 153.00 | | 98 346.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 98 346.00 | 14 153.00 | | 98 346.00 |
| |
| 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 | 35 426.00 | 35 426.00 | | 35 426.00 |
8B Suppliers and Related Accounts | 11 963.00 | 11 963.00 | | 11 963.00 |
UT Other financial assets | 12 117.00 | | | 12 117.00 |
UX Other trade receivables | 10 315.00 | | | 10 315.00 |
VK Loans repaid during the year | 9 586.00 | | | 9 586.00 |
VP Miscellaneous | 6 834.00 | | | 6 834.00 |
VQ Other Taxes, Duties, and Similar Debts | 19 528.00 | 19 528.00 | | 19 528.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 265.00 | 17 148.00 | 12 117.00 | 29 265.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 916.00 | 66 916.00 | | 66 916.00 |
