| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 110 000.00 | | 110 000.00 | 110 000.00 |
AR Technical installations, industrial equipment and tools | 8 040.00 | 8 040.00 | | 8 040.00 |
AT Other tangible assets | 63 642.00 | 49 824.00 | 13 818.00 | 63 642.00 |
BH Other financial assets | 2 593.00 | | 2 593.00 | 2 593.00 |
BJ TOTAL (I) | 184 275.00 | 57 864.00 | 126 411.00 | 184 275.00 |
BT Goods | 2 780.00 | | 2 780.00 | 2 780.00 |
BX Customers and related accounts | 10 199.00 | | 10 199.00 | 10 199.00 |
BZ Other receivables | 2 387.00 | | 2 387.00 | 2 387.00 |
CF Cash and cash equivalents | 16 381.00 | | 16 381.00 | 16 381.00 |
CH Prepaid expenses | 51.00 | | 51.00 | 51.00 |
CJ TOTAL (II) | 31 798.00 | | 31 798.00 | 31 798.00 |
CO Grand total (0 to V) | 216 073.00 | 57 864.00 | 158 209.00 | 216 073.00 |
CP Shares due in less than one year | 2 593.00 | | | 2 593.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 56 430.00 | 56 366.00 | | 56 430.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 093.00 | 64.00 | | 6 093.00 |
DL TOTAL (I) | 71 323.00 | 65 230.00 | | 71 323.00 |
DU Loans and Debts from Credit Institutions (3) | 19 066.00 | 29 559.00 | | 19 066.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 010.00 | 25 459.00 | | 37 010.00 |
DX Trade payables and related accounts | 7 218.00 | 3 635.00 | | 7 218.00 |
DY Tax and social security liabilities | 23 591.00 | 21 439.00 | | 23 591.00 |
EC TOTAL (IV) | 86 885.00 | 80 092.00 | | 86 885.00 |
EE Grand total (I to V) | 158 209.00 | 145 322.00 | | 158 209.00 |
EG Accrued income and payables due within one year | 79 875.00 | 67 991.00 | | 79 875.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6 598.00 | 12 509.00 | | 6 598.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 159 616.00 | | 159 616.00 | 159 616.00 |
FG Production sold - services | 33 591.00 | | 33 591.00 | 33 591.00 |
FJ Net sales | 193 207.00 | | 193 207.00 | 193 207.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 599.00 | |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 195 828.00 | |
FS Purchases of goods (including customs duties) | | | 61 113.00 | |
FT Inventory change (goods) | | | -352.00 | |
FU Purchases of raw materials and other supplies | | | 83.00 | |
FW Other purchases and external expenses | | | 47 197.00 | |
FX Taxes, duties, and similar payments | | | 1 916.00 | |
FY Salaries and Wages | | | 47 604.00 | |
FZ Social Security Contributions | | | 12 397.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 049.00 | |
GE Other Expenses | | | 1 248.00 | |
GF Total Operating Expenses (II) | | | 174 256.00 | |
GG - OPERATING RESULT (I - II) | | | 21 573.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 670.00 | |
GU Total financial expenses (VI) | | | 670.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -669.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 903.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 599.00 | 3 873.00 | | 2 599.00 |
A4 Equity method investments | 1 246.00 | 1 616.00 | | 1 246.00 |
HA Exceptional income from management transactions | | 13 050.00 | | |
HD Total exceptional income (VII) | | 13 050.00 | | |
HE Exceptional expenses on management operations | 14 107.00 | 568.00 | | 14 107.00 |
HH Total exceptional expenses (VIII) | 14 107.00 | 568.00 | | 14 107.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 107.00 | 12 482.00 | | -14 107.00 |
HK Income tax | 703.00 | 29.00 | | 703.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195 829.00 | 198 551.00 | | 195 829.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 189 736.00 | 198 488.00 | | 189 736.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 093.00 | 64.00 | | 6 093.00 |
HQ References: Real Estate Leasing | 2 526.00 | 4 475.00 | | 2 526.00 |
| |
| 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 | 184 275.00 | | | 184 275.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 593.00 | |
I4 DECREASES Grand Total | | | 184 275.00 | |
IO DECREASES Total including other intangible assets | | | 110 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 71 682.00 | |
KD ACQUISITIONS Total including other intangible assets | 110 000.00 | | | 110 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 71 682.00 | | | 71 682.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 593.00 | | | 2 593.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 815.00 | 3 049.00 | | 54 815.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 815.00 | 3 049.00 | | 54 815.00 |
| |
| 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 | 7 218.00 | 7 218.00 | | 7 218.00 |
8C Staff and Related Accounts | 11 707.00 | 11 707.00 | | 11 707.00 |
8D Social Security and Other Social Organizations | 9 100.00 | 9 100.00 | | 9 100.00 |
UT Other financial assets | 2 593.00 | 2 593.00 | | 2 593.00 |
UX Other trade receivables | 10 199.00 | 10 199.00 | | 10 199.00 |
VB VAT | 544.00 | 544.00 | | 544.00 |
VG Loans with a maturity of up to one year at origin | 6 966.00 | 6 966.00 | | 6 966.00 |
VH Loans with a maturity of more than one year at origin | 12 101.00 | 5 090.00 | 7 011.00 | 12 101.00 |
VI Group and Associates | 37 010.00 | 37 010.00 | | 37 010.00 |
VK Loans repaid during the year | 4 950.00 | | | 4 950.00 |
VM Income taxes | 1 592.00 | 1 592.00 | | 1 592.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 251.00 | 251.00 | | 251.00 |
VS Prepaid expenses | 51.00 | 51.00 | | 51.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 230.00 | 15 230.00 | | 15 230.00 |
VW VAT | 2 785.00 | 2 785.00 | | 2 785.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 885.00 | 79 875.00 | 7 011.00 | 86 885.00 |
