| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 91 241.00 | | 91 241.00 | 91 241.00 |
AT Other tangible assets | 107 922.00 | 107 172.00 | 751.00 | 107 922.00 |
BH Other financial assets | 3 965.00 | | 3 965.00 | 3 965.00 |
BJ TOTAL (I) | 203 128.00 | 107 172.00 | 95 957.00 | 203 128.00 |
BT Goods | 1 482.00 | | 1 482.00 | 1 482.00 |
BZ Other receivables | 1 146.00 | | 1 146.00 | 1 146.00 |
CF Cash and cash equivalents | 4 770.00 | | 4 770.00 | 4 770.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 7 397.00 | | 7 397.00 | 7 397.00 |
CO Grand total (0 to V) | 210 525.00 | 107 172.00 | 103 354.00 | 210 525.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 81 520.00 | 75 930.00 | | 81 520.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 056.00 | 5 590.00 | | 4 056.00 |
DL TOTAL (I) | 93 960.00 | 89 905.00 | | 93 960.00 |
DU Loans and Debts from Credit Institutions (3) | | 7 612.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 38.00 | 38.00 | | 38.00 |
DX Trade payables and related accounts | 7 532.00 | 3 092.00 | | 7 532.00 |
DY Tax and social security liabilities | 1 824.00 | 1 985.00 | | 1 824.00 |
EA Other liabilities | | 291.00 | | |
EC TOTAL (IV) | 9 393.00 | 13 018.00 | | 9 393.00 |
EE Grand total (I to V) | 103 354.00 | 102 923.00 | | 103 354.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 162 992.00 | |
FJ Net sales | | | 162 992.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 163 007.00 | |
FS Purchases of goods (including customs duties) | | | 54 964.00 | |
FT Inventory change (goods) | | | -498.00 | |
FU Purchases of raw materials and other supplies | | | 1 641.00 | |
FW Other purchases and external expenses | | | 53 143.00 | |
FX Taxes, duties, and similar payments | | | 4 072.00 | |
FY Salaries and Wages | | | 28 797.00 | |
FZ Social Security Contributions | | | 15 926.00 | |
GB Operating Expenses - Provisions | | | 188.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 158 235.00 | |
GG - OPERATING RESULT (I - II) | | | 4 772.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 772.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 540.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -540.00 | | |
HK Income tax | 716.00 | 960.00 | | 716.00 |
HL TOTAL REVENUE (I + III + V + VII) | 163 007.00 | 164 348.00 | | 163 007.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 158 951.00 | 158 758.00 | | 158 951.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 056.00 | 5 590.00 | | 4 056.00 |
| |
| 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 | 202 190.00 | | | 202 190.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 965.00 | |
I4 DECREASES Grand Total | | | 203 128.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 107 922.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 106 984.00 | | | 106 984.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 965.00 | | | 3 965.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 106 984.00 | 188.00 | 107 172.00 | 106 984.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 106 984.00 | 188.00 | 107 172.00 | 106 984.00 |
| |
| 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 | 7 532.00 | 7 532.00 | | 7 532.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38.00 | 38.00 | | 38.00 |
UT Other financial assets | 3 965.00 | | 3 965.00 | 3 965.00 |
VP Miscellaneous | 1 145.00 | 1 145.00 | | 1 145.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 824.00 | 1 824.00 | | 1 824.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 111.00 | 1 145.00 | 3 965.00 | 5 111.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 393.00 | 9 393.00 | | 9 393.00 |
