| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 29 000.00 | | 29 000.00 | 29 000.00 |
AR Technical installations, industrial equipment and tools | 49 542.00 | 48 373.00 | 1 169.00 | 49 542.00 |
AT Other tangible assets | 39 114.00 | 33 314.00 | 5 800.00 | 39 114.00 |
BH Other financial assets | 5 035.00 | | 5 035.00 | 5 035.00 |
BJ TOTAL (I) | 122 691.00 | 81 687.00 | 41 004.00 | 122 691.00 |
BL Raw materials, supplies | 4 933.00 | | 4 933.00 | 4 933.00 |
BT Goods | | | | |
BZ Other receivables | 1 212.00 | | 1 212.00 | 1 212.00 |
CD Marketable securities | 96.00 | | 96.00 | 96.00 |
CF Cash and cash equivalents | 10 832.00 | | 10 832.00 | 10 832.00 |
CJ TOTAL (II) | 17 073.00 | | 17 073.00 | 17 073.00 |
CO Grand total (0 to V) | 139 763.00 | 81 687.00 | 58 077.00 | 139 763.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 005.00 | 1 005.00 | | 1 005.00 |
DD Legal reserve (1) | 101.00 | 101.00 | | 101.00 |
DG Other reserves | 4 000.00 | | | 4 000.00 |
DH Retained earnings | 44 490.00 | 44 413.00 | | 44 490.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 372.00 | 4 077.00 | | 1 372.00 |
DL TOTAL (I) | 50 968.00 | 49 596.00 | | 50 968.00 |
DU Loans and Debts from Credit Institutions (3) | 482.00 | | | 482.00 |
DX Trade payables and related accounts | 1 811.00 | 3 616.00 | | 1 811.00 |
DY Tax and social security liabilities | 4 815.00 | 3 418.00 | | 4 815.00 |
EC TOTAL (IV) | 7 108.00 | 7 034.00 | | 7 108.00 |
EE Grand total (I to V) | 58 077.00 | 56 630.00 | | 58 077.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 12 378.00 | | 12 378.00 | 12 378.00 |
FD Production sold - goods | 75 462.00 | | 75 462.00 | 75 462.00 |
FJ Net sales | 87 840.00 | | 87 840.00 | 87 840.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 87 840.00 | |
FS Purchases of goods (including customs duties) | | | 4 439.00 | |
FT Inventory change (goods) | | | -130.00 | |
FU Purchases of raw materials and other supplies | | | 37 880.00 | |
FV Inventory change (raw materials and supplies) | | | -2 556.00 | |
FW Other purchases and external expenses | | | 20 044.00 | |
FX Taxes, duties, and similar payments | | | 1 390.00 | |
FY Salaries and Wages | | | 17 773.00 | |
FZ Social Security Contributions | | | 2 222.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 329.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 86 391.00 | |
GG - OPERATING RESULT (I - II) | | | 1 450.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 450.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 48.00 | | | 48.00 |
HH Total exceptional expenses (VIII) | 48.00 | | | 48.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -48.00 | | | -48.00 |
HK Income tax | 31.00 | 533.00 | | 31.00 |
HL TOTAL REVENUE (I + III + V + VII) | 87 840.00 | 87 137.00 | | 87 840.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 470.00 | 83 061.00 | | 86 470.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 371.00 | 4 076.00 | | 1 371.00 |
| |
| 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 | 122 691.00 | | | 122 691.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 035.00 | |
I4 DECREASES Grand Total | | | 122 691.00 | |
IO DECREASES Total including other intangible assets | | | 29 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 88 656.00 | |
KD ACQUISITIONS Total including other intangible assets | 29 000.00 | | | 29 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 88 656.00 | | | 88 656.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 035.00 | | | 5 035.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 76 358.00 | 5 329.00 | | 76 358.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 76 358.00 | 5 329.00 | | 76 358.00 |
| |
| 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 | 1 811.00 | 1 811.00 | | 1 811.00 |
8C Staff and Related Accounts | 2 126.00 | 2 126.00 | | 2 126.00 |
8D Social Security and Other Social Organizations | 1 890.00 | 1 890.00 | | 1 890.00 |
UT Other financial assets | 5 035.00 | | 5 035.00 | 5 035.00 |
VH Loans with a maturity of more than one year at origin | 482.00 | | 482.00 | 482.00 |
VM Income taxes | 1 212.00 | 1 212.00 | | 1 212.00 |
VQ Other Taxes, Duties, and Similar Debts | 121.00 | 121.00 | | 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 247.00 | 1 212.00 | 5 035.00 | 6 247.00 |
VW VAT | 678.00 | 678.00 | | 678.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 108.00 | 6 626.00 | 482.00 | 7 108.00 |
