| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 50 000.00 | | 50 000.00 | 50 000.00 |
AT Other tangible assets | 80 952.00 | 63 032.00 | 17 920.00 | 80 952.00 |
BJ TOTAL (I) | 130 982.00 | 63 032.00 | 67 950.00 | 130 982.00 |
BX Customers and related accounts | 14 605.00 | | 14 605.00 | 14 605.00 |
BZ Other receivables | 4 732.00 | | 4 732.00 | 4 732.00 |
CF Cash and cash equivalents | 24 600.00 | | 24 600.00 | 24 600.00 |
CH Prepaid expenses | 7 000.00 | | 7 000.00 | 7 000.00 |
CJ TOTAL (II) | 50 937.00 | | 50 937.00 | 50 937.00 |
CO Grand total (0 to V) | 181 919.00 | 63 032.00 | 118 887.00 | 181 919.00 |
CS Evaluated investments - equity method | 30.00 | | 30.00 | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 66 038.00 | 42 279.00 | | 66 038.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 070.00 | 23 759.00 | | 7 070.00 |
DL TOTAL (I) | 75 308.00 | 68 238.00 | | 75 308.00 |
DU Loans and Debts from Credit Institutions (3) | 18 906.00 | 34 768.00 | | 18 906.00 |
DV Miscellaneous Loans and Financial Debts (4) | 165.00 | 184.00 | | 165.00 |
DX Trade payables and related accounts | 7 698.00 | 4 195.00 | | 7 698.00 |
DY Tax and social security liabilities | 16 810.00 | 28 644.00 | | 16 810.00 |
EC TOTAL (IV) | 43 579.00 | 67 791.00 | | 43 579.00 |
EE Grand total (I to V) | 118 887.00 | 136 029.00 | | 118 887.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 165 808.00 | |
FJ Net sales | | | 165 808.00 | |
FO Operating subsidies | | | 60.00 | |
FQ Other income | | | 829.00 | |
FR Total operating income (I) | | | 166 697.00 | |
FW Other purchases and external expenses | | | 93 330.00 | |
FX Taxes, duties, and similar payments | | | 2 517.00 | |
FY Salaries and Wages | | | 46 917.00 | |
FZ Social Security Contributions | | | -790.00 | |
GB Operating Expenses - Provisions | | | 15 789.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 157 764.00 | |
GG - OPERATING RESULT (I - II) | | | 8 933.00 | |
GU Total financial expenses (VI) | | | 648.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -648.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 284.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 90.00 | 724.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | -724.00 | | -90.00 |
HK Income tax | 1 124.00 | 4 094.00 | | 1 124.00 |
HL TOTAL REVENUE (I + III + V + VII) | 166 697.00 | 205 164.00 | | 166 697.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 159 627.00 | 181 405.00 | | 159 627.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 070.00 | 23 759.00 | | 7 070.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 47 243.00 | 15 789.00 | | 47 243.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 243.00 | 15 789.00 | | 47 243.00 |
| |
| 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 | 7 698.00 | 7 698.00 | | 7 698.00 |
8K Other liabilities (including liabilities related to repo transactions) | 165.00 | 165.00 | | 165.00 |
VG Loans with a maturity of up to one year at origin | 18 906.00 | 16 181.00 | 2 725.00 | 18 906.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 810.00 | 16 810.00 | | 16 810.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 337.00 | 26 337.00 | | 26 337.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 579.00 | 40 854.00 | 2 725.00 | 43 579.00 |
