| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 55 100.00 | | 55 100.00 | 55 100.00 |
AT Other tangible assets | 133 653.00 | 66 612.00 | 67 041.00 | 133 653.00 |
BF Loans | 31.00 | | 31.00 | 31.00 |
BH Other financial assets | 1 042.00 | | 1 042.00 | 1 042.00 |
BJ TOTAL (I) | 189 825.00 | 66 612.00 | 123 213.00 | 189 825.00 |
CF Cash and cash equivalents | 70 991.00 | | 70 991.00 | 70 991.00 |
CJ TOTAL (II) | 70 991.00 | | 70 991.00 | 70 991.00 |
CO Grand total (0 to V) | 260 816.00 | 66 612.00 | 194 204.00 | 260 816.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | | | 35 000.00 |
DD Legal reserve (1) | 3 500.00 | | | 3 500.00 |
DH Retained earnings | 56 377.00 | | | 56 377.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 081.00 | | | -2 081.00 |
DL TOTAL (I) | 92 796.00 | | | 92 796.00 |
DQ Provisions for Expenses | 9 785.00 | | | 9 785.00 |
DR TOTAL (IV) | 9 785.00 | | | 9 785.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 069.00 | | | 4 069.00 |
DY Tax and social security liabilities | 11 498.00 | | | 11 498.00 |
EA Other liabilities | 76 056.00 | | | 76 056.00 |
EC TOTAL (IV) | 91 623.00 | | | 91 623.00 |
EE Grand total (I to V) | 194 204.00 | | | 194 204.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 260 998.00 | | 260 998.00 | 260 998.00 |
FJ Net sales | 260 998.00 | | 260 998.00 | 260 998.00 |
FO Operating subsidies | | | 8 335.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 357.00 | |
FR Total operating income (I) | | | 280 690.00 | |
FU Purchases of raw materials and other supplies | | | 36 687.00 | |
FW Other purchases and external expenses | | | 30 662.00 | |
FX Taxes, duties, and similar payments | | | 2 981.00 | |
FY Salaries and Wages | | | 129 843.00 | |
FZ Social Security Contributions | | | 46 234.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26 652.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 9 785.00 | |
GE Other Expenses | | | 236.00 | |
GF Total Operating Expenses (II) | | | 283 080.00 | |
GG - OPERATING RESULT (I - II) | | | -2 390.00 | |
GR Interest and similar expenses | | | 1 385.00 | |
GU Total financial expenses (VI) | | | 1 385.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 385.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 775.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 17 709.00 | | | 17 709.00 |
HD Total exceptional income (VII) | 17 709.00 | | | 17 709.00 |
HE Exceptional expenses on management operations | 16 015.00 | | | 16 015.00 |
HH Total exceptional expenses (VIII) | 16 015.00 | | | 16 015.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 694.00 | | | 1 694.00 |
HL TOTAL REVENUE (I + III + V + VII) | 298 399.00 | | | 298 399.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 300 479.00 | | | 300 479.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 081.00 | | | -2 081.00 |
| |
| 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 | 190 401.00 | | 32 874.00 | 190 401.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 160.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 160.00 | 1 073.00 | |
I4 DECREASES Grand Total | | 33 449.00 | 189 825.00 | |
IO DECREASES Total including other intangible assets | | | 55 100.00 | |
IY DECREASES Total Tangible Fixed Assets | | 33 289.00 | 133 653.00 | |
KD ACQUISITIONS Total including other intangible assets | 55 100.00 | | | 55 100.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 134 099.00 | | 32 843.00 | 134 099.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 202.00 | | 31.00 | 1 202.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 503.00 | 26 652.00 | 17 544.00 | 57 503.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 57 503.00 | 26 652.00 | 17 544.00 | 57 503.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 11 357.00 | 9 785.00 | 11 357.00 | 11 357.00 |
5Z Total provisions for risks and expenses | 11 357.00 | 9 785.00 | 11 357.00 | 11 357.00 |
7C Grand total | 11 357.00 | 9 785.00 | 11 357.00 | 11 357.00 |
UE of which provisions and reversals: - Operating | | 9 785.00 | 11 357.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 4 051.00 | 4 051.00 | | 4 051.00 |
UP Loans | 31.00 | 31.00 | | 31.00 |
UT Other financial assets | 1 042.00 | 1 042.00 | | 1 042.00 |
VI Group and Associates | 76 056.00 | | 76 056.00 | 76 056.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 073.00 | 1 073.00 | | 1 073.00 |
VW VAT | 7 447.00 | 7 447.00 | | 7 447.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 554.00 | 11 498.00 | 76 056.00 | 87 554.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 595.00 | | | 595.00 |
ST Other accounts | 29 374.00 | | | 29 374.00 |
XQ Rental, rental and co-ownership charges | 1 288.00 | | | 1 288.00 |
YW Business tax | 2 386.00 | | | 2 386.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 981.00 | | | 2 981.00 |
YY Amount of VAT collected | 30 130.00 | | | 30 130.00 |
YZ Total deductible VAT on goods and services | 10 197.00 | | | 10 197.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 30 662.00 | | | 30 662.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 8.00 | | | 8.00 |
