| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 650.00 | 1 650.00 | | 1 650.00 |
AP Buildings | 388 956.00 | 221 555.00 | 167 401.00 | 388 956.00 |
AT Other tangible assets | 18 144.00 | 16 101.00 | 2 043.00 | 18 144.00 |
BH Other financial assets | 2 377.00 | | 2 377.00 | 2 377.00 |
BJ TOTAL (I) | 508 127.00 | 239 306.00 | 268 820.00 | 508 127.00 |
BT Goods | 155 149.00 | | 155 149.00 | 155 149.00 |
BX Customers and related accounts | 110 000.00 | | 110 000.00 | 110 000.00 |
BZ Other receivables | 608.00 | | 608.00 | 608.00 |
CF Cash and cash equivalents | 103 140.00 | | 103 140.00 | 103 140.00 |
CJ TOTAL (II) | 368 897.00 | | 368 897.00 | 368 897.00 |
CO Grand total (0 to V) | 877 024.00 | 239 306.00 | 637 717.00 | 877 024.00 |
CS Evaluated investments - equity method | 97 000.00 | | 97 000.00 | 97 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 280 000.00 | 200 000.00 | | 280 000.00 |
DB Share, merger, contribution premiums, etc. | 17 800.00 | | | 17 800.00 |
DD Legal reserve (1) | 2 197.00 | 2 197.00 | | 2 197.00 |
DF Regulated reserves (1) | 7 766.00 | 7 766.00 | | 7 766.00 |
DH Retained earnings | 34 946.00 | 43 445.00 | | 34 946.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 748.00 | -8 498.00 | | 67 748.00 |
DL TOTAL (I) | 410 458.00 | 244 910.00 | | 410 458.00 |
DP Provisions for Risks | 55 739.00 | 55 739.00 | | 55 739.00 |
DR TOTAL (IV) | 55 739.00 | 55 739.00 | | 55 739.00 |
DU Loans and Debts from Credit Institutions (3) | 57 844.00 | 67 741.00 | | 57 844.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 555.00 | 442 932.00 | | 7 555.00 |
DX Trade payables and related accounts | 13 719.00 | 10 929.00 | | 13 719.00 |
DY Tax and social security liabilities | 58 180.00 | 6 964.00 | | 58 180.00 |
EA Other liabilities | 34 221.00 | 34 221.00 | | 34 221.00 |
EC TOTAL (IV) | 171 520.00 | 562 788.00 | | 171 520.00 |
EE Grand total (I to V) | 637 717.00 | 863 437.00 | | 637 717.00 |
EI Including equity loans | 7 555.00 | | | 7 555.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 208 156.00 | |
FJ Net sales | | | 208 156.00 | |
FR Total operating income (I) | | | 208 156.00 | |
FS Purchases of goods (including customs duties) | | | 150 000.00 | |
FT Inventory change (goods) | | | -150 000.00 | |
FU Purchases of raw materials and other supplies | | | 5.00 | |
FW Other purchases and external expenses | | | 42 041.00 | |
FX Taxes, duties, and similar payments | | | 7 510.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 21 425.00 | |
GB Operating Expenses - Provisions | | | 20 791.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 121 768.00 | |
GG - OPERATING RESULT (I - II) | | | 86 388.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 1 986.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 986.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 402.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 327.00 | 1 106.00 | | 327.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -327.00 | -1 106.00 | | -327.00 |
HK Income tax | 16 327.00 | | | 16 327.00 |
HL TOTAL REVENUE (I + III + V + VII) | 208 156.00 | 76 316.00 | | 208 156.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 140 408.00 | 84 814.00 | | 140 408.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 748.00 | -8 498.00 | | 67 748.00 |
| |
| 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 | 507 582.00 | | 545.00 | 507 582.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 650.00 | | | 1 650.00 |
I3 DECREASES Total Financial Fixed Assets | | | 99 377.00 | |
I4 DECREASES Grand Total | | | 508 127.00 | |
IO DECREASES Total including other intangible assets | | | 1 650.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 407 100.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 406 555.00 | | 545.00 | 406 555.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 99 377.00 | | | 99 377.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 55 739.00 | | | 55 739.00 |
