| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 225 000.00 | | 225 000.00 | 225 000.00 |
AR Technical installations, industrial equipment and tools | 2 474.00 | 1 012.00 | 1 462.00 | 2 474.00 |
AT Other tangible assets | 791.00 | 197.00 | 594.00 | 791.00 |
BH Other financial assets | 6 600.00 | | 6 600.00 | 6 600.00 |
BJ TOTAL (I) | 234 865.00 | 1 209.00 | 233 656.00 | 234 865.00 |
BL Raw materials, supplies | 32 900.00 | | 32 900.00 | 32 900.00 |
BT Goods | 2 019.00 | | 2 019.00 | 2 019.00 |
BX Customers and related accounts | 11 022.00 | 1 007.00 | 10 015.00 | 11 022.00 |
BZ Other receivables | 2 770.00 | | 2 770.00 | 2 770.00 |
CF Cash and cash equivalents | 29 773.00 | | 29 773.00 | 29 773.00 |
CH Prepaid expenses | 3 873.00 | | 3 873.00 | 3 873.00 |
CJ TOTAL (II) | 82 356.00 | 1 007.00 | 81 349.00 | 82 356.00 |
CO Grand total (0 to V) | 317 221.00 | 2 216.00 | 315 005.00 | 317 221.00 |
CP Shares due in less than one year | 6 600.00 | | | 6 600.00 |
| |
| 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 | 34 509.00 | 2 955.00 | | 34 509.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 752.00 | 31 555.00 | | 49 752.00 |
DL TOTAL (I) | 89 761.00 | 40 009.00 | | 89 761.00 |
DU Loans and Debts from Credit Institutions (3) | 163 657.00 | 199 879.00 | | 163 657.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 949.00 | 23 949.00 | | 21 949.00 |
DX Trade payables and related accounts | 23 253.00 | 23 617.00 | | 23 253.00 |
DY Tax and social security liabilities | 16 386.00 | 15 345.00 | | 16 386.00 |
EC TOTAL (IV) | 225 244.00 | 262 790.00 | | 225 244.00 |
EE Grand total (I to V) | 315 005.00 | 302 799.00 | | 315 005.00 |
EG Accrued income and payables due within one year | 98 521.00 | 99 308.00 | | 98 521.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 24 260.00 | |
FD Production sold - goods | | | 236 584.00 | |
FG Production sold - services | | | 432.00 | |
FO Operating subsidies | | | 1 000.00 | |
FQ Other income | | | 42.00 | |
FR Total operating income (I) | | | 262 319.00 | |
FS Purchases of goods (including customs duties) | | | 14 832.00 | |
FT Inventory change (goods) | | | -118.00 | |
FU Purchases of raw materials and other supplies | | | 64 858.00 | |
FV Inventory change (raw materials and supplies) | | | -1 120.00 | |
FW Other purchases and external expenses | | | 41 359.00 | |
FX Taxes, duties, and similar payments | | | 1 833.00 | |
FY Salaries and Wages | | | 54 452.00 | |
FZ Social Security Contributions | | | 19 637.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 574.00 | |
GB Operating Expenses - Provisions | | | 160.00 | |
GE Other Expenses | | | 1 004.00 | |
GF Total Operating Expenses (II) | | | 197 470.00 | |
GG - OPERATING RESULT (I - II) | | | 64 849.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 849.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3 268.00 | 3 774.00 | | 3 268.00 |
HF Exceptional expenses on capital transactions | 20.00 | | | 20.00 |
HK Income tax | 11 809.00 | 5 155.00 | | 11 809.00 |
HL TOTAL REVENUE (I + III + V + VII) | 262 319.00 | 226 507.00 | | 262 319.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 212 567.00 | 194 952.00 | | 212 567.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 752.00 | 31 555.00 | | 49 752.00 |
| |
| 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 | 234 865.00 | | | 234 865.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 600.00 | |
I4 DECREASES Grand Total | | | 234 865.00 | |
IO DECREASES Total including other intangible assets | | | 225 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 265.00 | |
KD ACQUISITIONS Total including other intangible assets | 225 000.00 | | | 225 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 265.00 | | | 3 265.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 600.00 | | | 6 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 635.00 | 574.00 | | 635.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 635.00 | 574.00 | | 635.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 847.00 | 160.00 | | 847.00 |
7B Total provisions for depreciation | 847.00 | 160.00 | | 847.00 |
7C Grand total | 847.00 | 160.00 | | 847.00 |
UE of which provisions and reversals: - Operating | | 160.00 | | |
| |
| 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 | 23 253.00 | 23 253.00 | | 23 253.00 |
8C Staff and Related Accounts | 3 210.00 | 3 210.00 | | 3 210.00 |
8D Social Security and Other Social Organizations | 4 811.00 | 4 811.00 | | 4 811.00 |
8E Income Taxes | 4 999.00 | 4 999.00 | | 4 999.00 |
UT Other financial assets | 6 600.00 | 6 600.00 | | 6 600.00 |
UX Other trade receivables | 9 920.00 | 9 920.00 | | 9 920.00 |
VA Doubtful or disputed receivables | 1 102.00 | 1 102.00 | | 1 102.00 |
VB VAT | 2 356.00 | 2 356.00 | | 2 356.00 |
VH Loans with a maturity of more than one year at origin | 163 657.00 | 36 933.00 | 126 723.00 | 163 657.00 |
VI Group and Associates | 21 949.00 | 21 949.00 | | 21 949.00 |
VK Loans repaid during the year | 36 194.00 | | | 36 194.00 |
VM Income taxes | 414.00 | 414.00 | | 414.00 |
VQ Other Taxes, Duties, and Similar Debts | 167.00 | 167.00 | | 167.00 |
VS Prepaid expenses | 3 873.00 | 3 873.00 | | 3 873.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 264.00 | 24 264.00 | | 24 264.00 |
VW VAT | 3 199.00 | 3 199.00 | | 3 199.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 225 244.00 | 98 521.00 | 126 723.00 | 225 244.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
