| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 158 640.00 | | 158 640.00 | 158 640.00 |
AR Technical installations, industrial equipment and tools | 3 880.00 | 2 553.00 | 1 328.00 | 3 880.00 |
AT Other tangible assets | 9 918.00 | 9 603.00 | 315.00 | 9 918.00 |
BH Other financial assets | 4 759.00 | | 4 759.00 | 4 759.00 |
BJ TOTAL (I) | 177 197.00 | 12 156.00 | 165 042.00 | 177 197.00 |
BL Raw materials, supplies | 5 026.00 | | 5 026.00 | 5 026.00 |
BT Goods | 5 433.00 | | 5 433.00 | 5 433.00 |
BZ Other receivables | 83.00 | | 83.00 | 83.00 |
CF Cash and cash equivalents | 10 890.00 | | 10 890.00 | 10 890.00 |
CJ TOTAL (II) | 21 432.00 | | 21 432.00 | 21 432.00 |
CO Grand total (0 to V) | 198 630.00 | 12 156.00 | 186 474.00 | 198 630.00 |
| |
| 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 |
DG Other reserves | 74 356.00 | 53 441.00 | | 74 356.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 005.00 | 20 915.00 | | 19 005.00 |
DL TOTAL (I) | 102 161.00 | 83 156.00 | | 102 161.00 |
DU Loans and Debts from Credit Institutions (3) | 54 287.00 | 79 844.00 | | 54 287.00 |
DV Miscellaneous Loans and Financial Debts (4) | 205.00 | 259.00 | | 205.00 |
DX Trade payables and related accounts | 4 217.00 | 2 629.00 | | 4 217.00 |
DY Tax and social security liabilities | 22 660.00 | 26 641.00 | | 22 660.00 |
EA Other liabilities | 2 944.00 | 1 120.00 | | 2 944.00 |
EC TOTAL (IV) | 84 312.00 | 110 494.00 | | 84 312.00 |
EE Grand total (I to V) | 186 474.00 | 193 650.00 | | 186 474.00 |
EG Accrued income and payables due within one year | 56 408.00 | 57 612.00 | | 56 408.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 405.00 | 2 713.00 | | 1 405.00 |
EI Including equity loans | 205.00 | | | 205.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 27 242.00 | | 27 242.00 | 27 242.00 |
FG Production sold - services | 150 307.00 | | 150 307.00 | 150 307.00 |
FJ Net sales | 177 549.00 | | 177 549.00 | 177 549.00 |
FO Operating subsidies | | | 681.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 200.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 178 440.00 | |
FS Purchases of goods (including customs duties) | | | 9 238.00 | |
FT Inventory change (goods) | | | -1 257.00 | |
FU Purchases of raw materials and other supplies | | | 14 907.00 | |
FV Inventory change (raw materials and supplies) | | | -222.00 | |
FW Other purchases and external expenses | | | 37 372.00 | |
FX Taxes, duties, and similar payments | | | 4 453.00 | |
FY Salaries and Wages | | | 66 025.00 | |
FZ Social Security Contributions | | | 21 399.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 834.00 | |
GE Other Expenses | | | 266.00 | |
GF Total Operating Expenses (II) | | | 155 015.00 | |
GG - OPERATING RESULT (I - II) | | | 23 425.00 | |
GR Interest and similar expenses | | | 1 976.00 | |
GU Total financial expenses (VI) | | | 1 976.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 976.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 449.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 444.00 | 1 869.00 | | 2 444.00 |
HL TOTAL REVENUE (I + III + V + VII) | 178 440.00 | 178 925.00 | | 178 440.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 159 435.00 | 158 010.00 | | 159 435.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 005.00 | 20 915.00 | | 19 005.00 |
| |
| 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 | 177 197.00 | | | 177 197.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 759.00 | |
I4 DECREASES Grand Total | | | 177 197.00 | |
IO DECREASES Total including other intangible assets | | | 158 640.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 798.00 | |
KD ACQUISITIONS Total including other intangible assets | 158 640.00 | | | 158 640.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 798.00 | | | 13 798.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 759.00 | | | 4 759.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 321.00 | 2 834.00 | | 9 321.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 321.00 | 2 834.00 | | 9 321.00 |
| |
| 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 | 205.00 | 205.00 | | 205.00 |
8B Suppliers and Related Accounts | 4 217.00 | 4 217.00 | | 4 217.00 |
8C Staff and Related Accounts | 10 342.00 | 10 342.00 | | 10 342.00 |
8D Social Security and Other Social Organizations | 7 308.00 | 7 308.00 | | 7 308.00 |
UT Other financial assets | 4 759.00 | | 4 759.00 | 4 759.00 |
VB VAT | 38.00 | 38.00 | | 38.00 |
VG Loans with a maturity of up to one year at origin | 1 405.00 | 1 405.00 | | 1 405.00 |
VH Loans with a maturity of more than one year at origin | 52 882.00 | 24 977.00 | 27 904.00 | 52 882.00 |
VI Group and Associates | 2 944.00 | 2 944.00 | | 2 944.00 |
VK Loans repaid during the year | 24 250.00 | | | 24 250.00 |
VM Income taxes | 45.00 | 45.00 | | 45.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 488.00 | 2 488.00 | | 2 488.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 842.00 | 83.00 | 4 759.00 | 4 842.00 |
VW VAT | 2 521.00 | 2 521.00 | | 2 521.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 312.00 | 56 408.00 | 27 904.00 | 84 312.00 |
