| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 113 600.00 | | 113 600.00 | 113 600.00 |
AR Technical installations, industrial equipment and tools | 33 489.00 | 24 973.00 | 8 516.00 | 33 489.00 |
AT Other tangible assets | 1 674.00 | 1 485.00 | 190.00 | 1 674.00 |
BH Other financial assets | 6 200.00 | | 6 200.00 | 6 200.00 |
BJ TOTAL (I) | 154 963.00 | 26 458.00 | 128 505.00 | 154 963.00 |
BX Customers and related accounts | 22 260.00 | | 22 260.00 | 22 260.00 |
CF Cash and cash equivalents | 25 837.00 | | 25 837.00 | 25 837.00 |
CH Prepaid expenses | 1 043.00 | | 1 043.00 | 1 043.00 |
CJ TOTAL (II) | 49 140.00 | | 49 140.00 | 49 140.00 |
CO Grand total (0 to V) | 204 104.00 | 26 458.00 | 177 646.00 | 204 104.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | | | 7 000.00 |
DD Legal reserve (1) | 700.00 | | | 700.00 |
DG Other reserves | 60 118.00 | | | 60 118.00 |
DH Retained earnings | -11 994.00 | | | -11 994.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 270.00 | | | 7 270.00 |
DL TOTAL (I) | 63 094.00 | | | 63 094.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 593.00 | | | 80 593.00 |
DX Trade payables and related accounts | 4 978.00 | | | 4 978.00 |
DY Tax and social security liabilities | 981.00 | | | 981.00 |
EA Other liabilities | 28 000.00 | | | 28 000.00 |
EC TOTAL (IV) | 114 552.00 | | | 114 552.00 |
EE Grand total (I to V) | 177 646.00 | | | 177 646.00 |
EG Accrued income and payables due within one year | 104 552.00 | | | 104 552.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 169 312.00 | | 169 312.00 | 169 312.00 |
FJ Net sales | 169 312.00 | | 169 312.00 | 169 312.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 186.00 | |
FR Total operating income (I) | | | 171 498.00 | |
FU Purchases of raw materials and other supplies | | | 770.00 | |
FW Other purchases and external expenses | | | 94 548.00 | |
FX Taxes, duties, and similar payments | | | 4 326.00 | |
FY Salaries and Wages | | | 58 266.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 836.00 | |
GE Other Expenses | | | 40.00 | |
GF Total Operating Expenses (II) | | | 163 786.00 | |
GG - OPERATING RESULT (I - II) | | | 7 711.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 711.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 186.00 | | | 2 186.00 |
HE Exceptional expenses on management operations | 441.00 | | | 441.00 |
HH Total exceptional expenses (VIII) | 441.00 | | | 441.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -441.00 | | | -441.00 |
HL TOTAL REVENUE (I + III + V + VII) | 171 498.00 | | | 171 498.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 227.00 | | | 164 227.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 270.00 | | | 7 270.00 |
HP References: Equipment leasing | 1 542.00 | | | 1 542.00 |
| |
| 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 | 153 698.00 | | 1 265.00 | 153 698.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 200.00 | |
I4 DECREASES Grand Total | | | 154 963.00 | |
IO DECREASES Total including other intangible assets | | | 113 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 163.00 | |
KD ACQUISITIONS Total including other intangible assets | 113 600.00 | | | 113 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 898.00 | | 1 265.00 | 33 898.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 200.00 | | | 6 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 622.00 | 5 836.00 | | 20 622.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 622.00 | 5 836.00 | | 20 622.00 |
| |
| 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 | 80 593.00 | 80 593.00 | | 80 593.00 |
8B Suppliers and Related Accounts | 4 978.00 | 4 978.00 | | 4 978.00 |
8K Other liabilities (including liabilities related to repo transactions) | 28 000.00 | 18 000.00 | 10 000.00 | 28 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 981.00 | 981.00 | | 981.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 503.00 | 23 303.00 | 6 200.00 | 29 503.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 552.00 | 104 552.00 | 10 000.00 | 114 552.00 |
