| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 385.00 | 3 584.00 | 1 801.00 | 5 385.00 |
AH Goodwill | 68 500.00 | | 68 500.00 | 68 500.00 |
AR Technical installations, industrial equipment and tools | 26 345.00 | 19 561.00 | 6 784.00 | 26 345.00 |
AT Other tangible assets | 28 118.00 | 19 804.00 | 8 315.00 | 28 118.00 |
BJ TOTAL (I) | 128 349.00 | 42 949.00 | 85 399.00 | 128 349.00 |
BV Advances and down payments on orders | 1 352.00 | | 1 352.00 | 1 352.00 |
BX Customers and related accounts | 14 481.00 | | 14 481.00 | 14 481.00 |
BZ Other receivables | 9 404.00 | | 9 404.00 | 9 404.00 |
CF Cash and cash equivalents | 54 291.00 | | 54 291.00 | 54 291.00 |
CH Prepaid expenses | 11 896.00 | | 11 896.00 | 11 896.00 |
CJ TOTAL (II) | 91 424.00 | | 91 424.00 | 91 424.00 |
CO Grand total (0 to V) | 219 772.00 | 42 949.00 | 176 823.00 | 219 772.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 37 661.00 | 5 102.00 | | 37 661.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 013.00 | 32 559.00 | | 33 013.00 |
DL TOTAL (I) | 76 174.00 | 43 161.00 | | 76 174.00 |
DU Loans and Debts from Credit Institutions (3) | 16 846.00 | 29 186.00 | | 16 846.00 |
DX Trade payables and related accounts | 23 966.00 | 15 725.00 | | 23 966.00 |
DY Tax and social security liabilities | 18 937.00 | 42 081.00 | | 18 937.00 |
DZ Fixed asset liabilities and related accounts | 40 800.00 | 61 200.00 | | 40 800.00 |
EA Other liabilities | 100.00 | | | 100.00 |
EC TOTAL (IV) | 100 650.00 | 148 191.00 | | 100 650.00 |
EE Grand total (I to V) | 176 823.00 | 191 352.00 | | 176 823.00 |
EG Accrued income and payables due within one year | 95 569.00 | 131 351.00 | | 95 569.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 344 322.00 | | 344 322.00 | 344 322.00 |
FJ Net sales | 344 322.00 | | 344 322.00 | 344 322.00 |
FO Operating subsidies | | | 2 000.00 | |
FQ Other income | | | 562.00 | |
FR Total operating income (I) | | | 346 884.00 | |
FW Other purchases and external expenses | | | 144 669.00 | |
FX Taxes, duties, and similar payments | | | 8 482.00 | |
FY Salaries and Wages | | | 113 327.00 | |
FZ Social Security Contributions | | | 30 581.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 005.00 | |
GE Other Expenses | | | 100.00 | |
GF Total Operating Expenses (II) | | | 308 163.00 | |
GG - OPERATING RESULT (I - II) | | | 38 721.00 | |
GR Interest and similar expenses | | | 1 084.00 | |
GU Total financial expenses (VI) | | | 1 084.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 084.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 637.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 5.00 | | |
HH Total exceptional expenses (VIII) | | 5.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5.00 | | |
HK Income tax | 4 624.00 | 3 242.00 | | 4 624.00 |
HL TOTAL REVENUE (I + III + V + VII) | 346 884.00 | 349 429.00 | | 346 884.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 313 871.00 | 316 870.00 | | 313 871.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 013.00 | 32 559.00 | | 33 013.00 |
| |
| 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 | 128 349.00 | | | 128 349.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 385.00 | | | 5 385.00 |
I4 DECREASES Grand Total | | | 128 349.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 385.00 | |
IO DECREASES Total including other intangible assets | | | 68 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 464.00 | |
KD ACQUISITIONS Total including other intangible assets | 68 500.00 | | | 68 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 464.00 | | | 54 464.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 945.00 | 11 005.00 | | 31 945.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 507.00 | 1 077.00 | | 2 507.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 438.00 | 9 928.00 | | 29 438.00 |
| |
| 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 | 23 966.00 | 23 966.00 | | 23 966.00 |
8D Social Security and Other Social Organizations | 13 830.00 | 13 830.00 | | 13 830.00 |
8J Fixed Asset Liabilities and Related Accounts | 40 800.00 | 40 800.00 | | 40 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 100.00 | 100.00 | | 100.00 |
UX Other trade receivables | 14 481.00 | 14 481.00 | | 14 481.00 |
VB VAT | 3 640.00 | 3 640.00 | | 3 640.00 |
VH Loans with a maturity of more than one year at origin | 16 846.00 | 11 766.00 | 5 080.00 | 16 846.00 |
VK Loans repaid during the year | 12 332.00 | | | 12 332.00 |
VM Income taxes | 5 430.00 | 5 430.00 | | 5 430.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 930.00 | 1 930.00 | | 1 930.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 333.00 | 333.00 | | 333.00 |
VS Prepaid expenses | 11 896.00 | 11 896.00 | | 11 896.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 781.00 | 35 781.00 | | 35 781.00 |
VW VAT | 3 177.00 | 3 177.00 | | 3 177.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 650.00 | 95 569.00 | 5 080.00 | 100 650.00 |
