| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10.00 | 10.00 | | 10.00 |
AH Goodwill | 25 400.00 | | 25 400.00 | 25 400.00 |
AR Technical installations, industrial equipment and tools | 42 370.00 | 28 637.00 | 13 733.00 | 42 370.00 |
AT Other tangible assets | 12 644.00 | 3 831.00 | 8 814.00 | 12 644.00 |
BD Other fixed assets | 459.00 | | 459.00 | 459.00 |
BH Other financial assets | 945.00 | | 945.00 | 945.00 |
BJ TOTAL (I) | 81 828.00 | 32 478.00 | 49 350.00 | 81 828.00 |
BL Raw materials, supplies | 1 560.00 | | 1 560.00 | 1 560.00 |
BX Customers and related accounts | 15 456.00 | | 15 456.00 | 15 456.00 |
BZ Other receivables | 3 681.00 | | 3 681.00 | 3 681.00 |
CF Cash and cash equivalents | 38 038.00 | | 38 038.00 | 38 038.00 |
CH Prepaid expenses | 854.00 | | 854.00 | 854.00 |
CJ TOTAL (II) | 59 589.00 | | 59 589.00 | 59 589.00 |
CO Grand total (0 to V) | 141 417.00 | 32 478.00 | 108 939.00 | 141 417.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 27 777.00 | 23 500.00 | | 27 777.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 462.00 | 4 277.00 | | 10 462.00 |
DL TOTAL (I) | 71 238.00 | 60 777.00 | | 71 238.00 |
DU Loans and Debts from Credit Institutions (3) | 19 391.00 | 24 917.00 | | 19 391.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 976.00 | 874.00 | | 3 976.00 |
DX Trade payables and related accounts | 11 612.00 | 9 133.00 | | 11 612.00 |
DY Tax and social security liabilities | 2 722.00 | 2 293.00 | | 2 722.00 |
EC TOTAL (IV) | 37 701.00 | 37 217.00 | | 37 701.00 |
EE Grand total (I to V) | 108 939.00 | 97 994.00 | | 108 939.00 |
EG Accrued income and payables due within one year | 31 950.00 | 24 885.00 | | 31 950.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 184 929.00 | | 184 929.00 | 184 929.00 |
FJ Net sales | 184 929.00 | | 184 929.00 | 184 929.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 184 945.00 | |
FU Purchases of raw materials and other supplies | | | 32 276.00 | |
FV Inventory change (raw materials and supplies) | | | 614.00 | |
FW Other purchases and external expenses | | | 70 397.00 | |
FX Taxes, duties, and similar payments | | | 1 320.00 | |
FY Salaries and Wages | | | 63 356.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 288.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 181 258.00 | |
GG - OPERATING RESULT (I - II) | | | 3 687.00 | |
GR Interest and similar expenses | | | 313.00 | |
GU Total financial expenses (VI) | | | 313.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -313.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 374.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 697.00 | | |
HB Exceptional income from capital transactions | 12 000.00 | 11 058.00 | | 12 000.00 |
HD Total exceptional income (VII) | 12 000.00 | 11 058.00 | | 12 000.00 |
HF Exceptional expenses on capital transactions | 3 181.00 | 5 469.00 | | 3 181.00 |
HH Total exceptional expenses (VIII) | 3 181.00 | 5 469.00 | | 3 181.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 819.00 | 5 589.00 | | 8 819.00 |
HK Income tax | 1 732.00 | 482.00 | | 1 732.00 |
HL TOTAL REVENUE (I + III + V + VII) | 196 945.00 | 172 087.00 | | 196 945.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 186 483.00 | 167 810.00 | | 186 483.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 462.00 | 4 277.00 | | 10 462.00 |
HP References: Equipment leasing | 7 550.00 | 7 550.00 | | 7 550.00 |
| |
| 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 | 83 914.00 | | 13 125.00 | 83 914.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 404.00 | |
I4 DECREASES Grand Total | | 15 211.00 | 81 828.00 | |
IO DECREASES Total including other intangible assets | | | 25 410.00 | |
IY DECREASES Total Tangible Fixed Assets | | 15 211.00 | 55 015.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 410.00 | | | 25 410.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 57 446.00 | | 12 780.00 | 57 446.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 058.00 | | 345.00 | 1 058.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 221.00 | 13 288.00 | 12 031.00 | 31 221.00 |
PE DEPRECIATION Total including other intangible assets | 10.00 | | | 10.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 211.00 | 13 288.00 | 12 031.00 | 31 211.00 |
| |
| 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 | 11 612.00 | 11 612.00 | | 11 612.00 |
8D Social Security and Other Social Organizations | 94.00 | 94.00 | | 94.00 |
8E Income Taxes | 1 732.00 | 1 732.00 | | 1 732.00 |
UT Other financial assets | 945.00 | 945.00 | | 945.00 |
UX Other trade receivables | 15 456.00 | 15 456.00 | | 15 456.00 |
VB VAT | 2 714.00 | 2 714.00 | | 2 714.00 |
VH Loans with a maturity of more than one year at origin | 19 391.00 | 13 640.00 | 5 751.00 | 19 391.00 |
VI Group and Associates | 3 976.00 | 3 976.00 | | 3 976.00 |
VJ Loans taken out during the year | 8 000.00 | | | 8 000.00 |
VK Loans repaid during the year | 13 510.00 | | | 13 510.00 |
VQ Other Taxes, Duties, and Similar Debts | 896.00 | 896.00 | | 896.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 967.00 | 967.00 | | 967.00 |
VS Prepaid expenses | 854.00 | 854.00 | | 854.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 936.00 | 20 936.00 | | 20 936.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 701.00 | 31 950.00 | 5 751.00 | 37 701.00 |
