| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 16 818.00 | 16 818.00 | | 16 818.00 |
AH Goodwill | 250 000.00 | | 250 000.00 | 250 000.00 |
AP Buildings | 119 118.00 | 107 308.00 | 11 811.00 | 119 118.00 |
AR Technical installations, industrial equipment and tools | 84 061.00 | 75 604.00 | 8 457.00 | 84 061.00 |
AT Other tangible assets | 32 866.00 | 26 224.00 | 6 642.00 | 32 866.00 |
BH Other financial assets | 1 001.00 | | 1 001.00 | 1 001.00 |
BJ TOTAL (I) | 503 865.00 | 225 953.00 | 277 911.00 | 503 865.00 |
BT Goods | 4 517.00 | | 4 517.00 | 4 517.00 |
BX Customers and related accounts | 38 690.00 | | 38 690.00 | 38 690.00 |
BZ Other receivables | 14 547.00 | | 14 547.00 | 14 547.00 |
CD Marketable securities | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | 93 845.00 | | 93 845.00 | 93 845.00 |
CJ TOTAL (II) | 171 599.00 | | 171 599.00 | 171 599.00 |
CO Grand total (0 to V) | 675 464.00 | 225 953.00 | 449 511.00 | 675 464.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 176.00 | 10 176.00 | | 10 176.00 |
DB Share, merger, contribution premiums, etc. | 25 446.00 | 25 446.00 | | 25 446.00 |
DD Legal reserve (1) | 1 197.00 | 1 197.00 | | 1 197.00 |
DG Other reserves | 220 250.00 | 184 778.00 | | 220 250.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 480.00 | 35 472.00 | | 57 480.00 |
DL TOTAL (I) | 314 550.00 | 257 070.00 | | 314 550.00 |
DU Loans and Debts from Credit Institutions (3) | 17 273.00 | 56 139.00 | | 17 273.00 |
DV Miscellaneous Loans and Financial Debts (4) | 993.00 | 2 993.00 | | 993.00 |
DX Trade payables and related accounts | 54 225.00 | 65 843.00 | | 54 225.00 |
DY Tax and social security liabilities | 56 680.00 | 39 282.00 | | 56 680.00 |
EA Other liabilities | 5 790.00 | 13 127.00 | | 5 790.00 |
EC TOTAL (IV) | 134 960.00 | 177 383.00 | | 134 960.00 |
EE Grand total (I to V) | 449 511.00 | 434 454.00 | | 449 511.00 |
EG Accrued income and payables due within one year | 134 960.00 | 165 559.00 | | 134 960.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 225 172.00 | | 1 225 172.00 | 1 225 172.00 |
FJ Net sales | 1 225 172.00 | | 1 225 172.00 | 1 225 172.00 |
FR Total operating income (I) | | | 1 225 172.00 | |
FS Purchases of goods (including customs duties) | | | 708 024.00 | |
FT Inventory change (goods) | | | 1 022.00 | |
FW Other purchases and external expenses | | | 89 133.00 | |
FX Taxes, duties, and similar payments | | | 8 973.00 | |
FY Salaries and Wages | | | 248 653.00 | |
FZ Social Security Contributions | | | 101 419.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 777.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 1 170 009.00 | |
GG - OPERATING RESULT (I - II) | | | 55 162.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 296.00 | |
GU Total financial expenses (VI) | | | 1 296.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 296.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 866.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 948.00 | 2 964.00 | | 948.00 |
HD Total exceptional income (VII) | 948.00 | 2 964.00 | | 948.00 |
HE Exceptional expenses on management operations | | 1 255.00 | | |
HH Total exceptional expenses (VIII) | | 1 255.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 948.00 | 1 709.00 | | 948.00 |
HK Income tax | -2 666.00 | -10 676.00 | | -2 666.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 226 120.00 | 1 262 804.00 | | 1 226 120.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 168 640.00 | 1 227 332.00 | | 1 168 640.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 480.00 | 35 472.00 | | 57 480.00 |
| |
| 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 | 497 948.00 | | 5 917.00 | 497 948.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 16 818.00 | | | 16 818.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 001.00 | |
I4 DECREASES Grand Total | | | 503 865.00 | |
IN DECREASES Start-up, development, or research expenses | | | 16 818.00 | |
IO DECREASES Total including other intangible assets | | | 250 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 236 046.00 | |
KD ACQUISITIONS Total including other intangible assets | 250 000.00 | | | 250 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 230 129.00 | | 5 917.00 | 230 129.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 001.00 | | | 1 001.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 213 176.00 | 12 777.00 | | 213 176.00 |
CY DEPRECIATION Start-up, development, or research expenses | 16 818.00 | | | 16 818.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 196 359.00 | 12 777.00 | | 196 359.00 |
| |
| 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 | 54 225.00 | 54 225.00 | | 54 225.00 |
8C Staff and Related Accounts | 22 990.00 | 22 990.00 | | 22 990.00 |
8D Social Security and Other Social Organizations | 25 315.00 | 25 315.00 | | 25 315.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 790.00 | 5 790.00 | | 5 790.00 |
UT Other financial assets | 1 001.00 | | 1 001.00 | 1 001.00 |
UX Other trade receivables | 38 690.00 | 38 690.00 | | 38 690.00 |
VB VAT | 1 059.00 | 1 059.00 | | 1 059.00 |
VH Loans with a maturity of more than one year at origin | 17 273.00 | 17 273.00 | | 17 273.00 |
VI Group and Associates | 993.00 | 993.00 | | 993.00 |
VK Loans repaid during the year | 38 867.00 | | | 38 867.00 |
VM Income taxes | 6 386.00 | 6 386.00 | | 6 386.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 778.00 | 6 778.00 | | 6 778.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 102.00 | 7 102.00 | | 7 102.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 239.00 | 53 237.00 | 1 001.00 | 54 239.00 |
VW VAT | 1 597.00 | 1 597.00 | | 1 597.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 134 960.00 | 134 960.00 | | 134 960.00 |
