| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 13 528.00 | 13 528.00 | | 13 528.00 |
AH Goodwill | 99 675.00 | | 99 675.00 | 99 675.00 |
AN Land | 78 325.00 | 8 000.00 | 70 325.00 | 78 325.00 |
AP Buildings | 14 836.00 | 6 013.00 | 8 824.00 | 14 836.00 |
AR Technical installations, industrial equipment and tools | 6 663.00 | 4 475.00 | 2 188.00 | 6 663.00 |
AT Other tangible assets | 26 735.00 | 21 218.00 | 5 517.00 | 26 735.00 |
BJ TOTAL (I) | 239 762.00 | 53 234.00 | 186 529.00 | 239 762.00 |
BT Goods | 3 823.00 | | 3 823.00 | 3 823.00 |
BX Customers and related accounts | 14 829.00 | | 14 829.00 | 14 829.00 |
BZ Other receivables | 1 872.00 | | 1 872.00 | 1 872.00 |
CF Cash and cash equivalents | 7 046.00 | | 7 046.00 | 7 046.00 |
CJ TOTAL (II) | 27 570.00 | | 27 570.00 | 27 570.00 |
CO Grand total (0 to V) | 267 332.00 | 53 234.00 | 214 099.00 | 267 332.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 1 016.00 | | | 1 016.00 |
DH Retained earnings | 13 203.00 | 2 523.00 | | 13 203.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 611.00 | 11 696.00 | | 4 611.00 |
DL TOTAL (I) | 25 830.00 | 21 219.00 | | 25 830.00 |
DU Loans and Debts from Credit Institutions (3) | 30 946.00 | 40 355.00 | | 30 946.00 |
DV Miscellaneous Loans and Financial Debts (4) | 155 375.00 | 153 805.00 | | 155 375.00 |
DX Trade payables and related accounts | 111.00 | 74.00 | | 111.00 |
DY Tax and social security liabilities | 502.00 | 1 045.00 | | 502.00 |
EA Other liabilities | 1 335.00 | 2 377.00 | | 1 335.00 |
EC TOTAL (IV) | 188 269.00 | 197 656.00 | | 188 269.00 |
EE Grand total (I to V) | 214 099.00 | 218 875.00 | | 214 099.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 184 701.00 | | 184 701.00 | 184 701.00 |
FG Production sold - services | 61 330.00 | | 61 330.00 | 61 330.00 |
FJ Net sales | 246 031.00 | | 246 031.00 | 246 031.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 246 031.00 | |
FS Purchases of goods (including customs duties) | | | 188 795.00 | |
FT Inventory change (goods) | | | 612.00 | |
FU Purchases of raw materials and other supplies | | | 169.00 | |
FW Other purchases and external expenses | | | 35 665.00 | |
FX Taxes, duties, and similar payments | | | 4 588.00 | |
FZ Social Security Contributions | | | 995.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 928.00 | |
GB Operating Expenses - Provisions | | | 3 000.00 | |
GE Other Expenses | | | 883.00 | |
GF Total Operating Expenses (II) | | | 237 635.00 | |
GG - OPERATING RESULT (I - II) | | | 8 396.00 | |
GR Interest and similar expenses | | | 2 319.00 | |
GU Total financial expenses (VI) | | | 2 319.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 319.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 077.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 43.00 | 43.00 | | 43.00 |
HD Total exceptional income (VII) | 43.00 | 43.00 | | 43.00 |
HE Exceptional expenses on management operations | | 7.00 | | |
HH Total exceptional expenses (VIII) | | 7.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 43.00 | 36.00 | | 43.00 |
HK Income tax | 1 509.00 | 384.00 | | 1 509.00 |
HL TOTAL REVENUE (I + III + V + VII) | 246 074.00 | 251 423.00 | | 246 074.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 241 463.00 | 239 727.00 | | 241 463.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 611.00 | 11 696.00 | | 4 611.00 |
| |
| 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 | 239 761.00 | | | 239 761.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 13 528.00 | | | 13 528.00 |
I4 DECREASES Grand Total | | | 239 761.00 | |
IN DECREASES Start-up, development, or research expenses | | | 13 528.00 | |
IO DECREASES Total including other intangible assets | | | 99 675.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 126 558.00 | |
KD ACQUISITIONS Total including other intangible assets | 99 675.00 | | | 99 675.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 126 558.00 | | | 126 558.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 371.00 | 4 502.00 | | 32 371.00 |
CY DEPRECIATION Start-up, development, or research expenses | 13 528.00 | | | 13 528.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 843.00 | 4 502.00 | | 18 843.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 5 000.00 | 3 000.00 | | 5 000.00 |
7B Total provisions for depreciation | 5 000.00 | 3 000.00 | | 5 000.00 |
7C Grand total | 5 000.00 | 3 000.00 | | 5 000.00 |
| |
| 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 | 111.00 | 111.00 | | 111.00 |
8E Income Taxes | 502.00 | 502.00 | | 502.00 |
UT Other financial assets | 14 829.00 | 14 829.00 | | 14 829.00 |
VH Loans with a maturity of more than one year at origin | 30 946.00 | 7 409.00 | 23 537.00 | 30 946.00 |
VI Group and Associates | 155 375.00 | | | 155 375.00 |
VK Loans repaid during the year | 9 408.00 | | | 9 408.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 335.00 | 1 335.00 | | 1 335.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 872.00 | 1 872.00 | | 1 872.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 701.00 | 16 701.00 | | 16 701.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 188 269.00 | 9 357.00 | 23 537.00 | 188 269.00 |
| |
| 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 | 3 671.00 | | | 3 671.00 |
XQ Rental, rental and co-ownership charges | 10 896.00 | | | 10 896.00 |
YW Business tax | 579.00 | | | 579.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 250.00 | | | 4 250.00 |
YY Amount of VAT collected | 45 523.00 | | | 45 523.00 |
YZ Total deductible VAT on goods and services | 36 679.00 | | | 36 679.00 |
