| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 6 860.00 | | 6 860.00 | 6 860.00 |
AR Technical installations, industrial equipment and tools | 9 712.00 | 9 312.00 | 400.00 | 9 712.00 |
AT Other tangible assets | 18 350.00 | 15 954.00 | 2 396.00 | 18 350.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BH Other financial assets | 3 163.00 | | 3 163.00 | 3 163.00 |
BJ TOTAL (I) | 38 185.00 | 25 266.00 | 12 919.00 | 38 185.00 |
BT Goods | 18 938.00 | | 18 938.00 | 18 938.00 |
BX Customers and related accounts | 15 331.00 | | 15 331.00 | 15 331.00 |
BZ Other receivables | 17 880.00 | | 17 880.00 | 17 880.00 |
CF Cash and cash equivalents | 10 031.00 | | 10 031.00 | 10 031.00 |
CH Prepaid expenses | 447.00 | | 447.00 | 447.00 |
CJ TOTAL (II) | 62 627.00 | | 62 627.00 | 62 627.00 |
CO Grand total (0 to V) | 100 811.00 | 25 266.00 | 75 545.00 | 100 811.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 671.00 | 10 671.00 | | 10 671.00 |
DD Legal reserve (1) | 1 067.00 | 1 067.00 | | 1 067.00 |
DE Statutory or contractual reserves | 25 107.00 | | | 25 107.00 |
DH Retained earnings | | 23 834.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 396.00 | 1 273.00 | | 3 396.00 |
DL TOTAL (I) | 40 241.00 | 36 845.00 | | 40 241.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 886.00 | 5 886.00 | | 5 886.00 |
DX Trade payables and related accounts | 15 676.00 | 24 214.00 | | 15 676.00 |
DY Tax and social security liabilities | 10 529.00 | 11 784.00 | | 10 529.00 |
EA Other liabilities | 3 213.00 | 4 681.00 | | 3 213.00 |
EC TOTAL (IV) | 35 304.00 | 46 565.00 | | 35 304.00 |
EE Grand total (I to V) | 75 545.00 | 83 410.00 | | 75 545.00 |
EG Accrued income and payables due within one year | 35 304.00 | 41 565.00 | | 35 304.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 158 298.00 | | 158 298.00 | 158 298.00 |
FJ Net sales | 158 298.00 | | 158 298.00 | 158 298.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2 226.00 | |
FR Total operating income (I) | | | 160 524.00 | |
FS Purchases of goods (including customs duties) | | | 46 230.00 | |
FT Inventory change (goods) | | | -2 813.00 | |
FW Other purchases and external expenses | | | 45 004.00 | |
FX Taxes, duties, and similar payments | | | 1 868.00 | |
FY Salaries and Wages | | | 51 280.00 | |
FZ Social Security Contributions | | | 11 150.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 292.00 | |
GE Other Expenses | | | 1 875.00 | |
GF Total Operating Expenses (II) | | | 154 886.00 | |
GG - OPERATING RESULT (I - II) | | | 5 638.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 640.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 2 954.00 | | |
HB Exceptional income from capital transactions | 1 667.00 | | | 1 667.00 |
HD Total exceptional income (VII) | 1 667.00 | | | 1 667.00 |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HF Exceptional expenses on capital transactions | 1 667.00 | | | 1 667.00 |
HH Total exceptional expenses (VIII) | 1 802.00 | | | 1 802.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | | | -135.00 |
HK Income tax | 2 109.00 | | | 2 109.00 |
HL TOTAL REVENUE (I + III + V + VII) | 162 192.00 | 208 472.00 | | 162 192.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 158 796.00 | 207 199.00 | | 158 796.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 396.00 | 1 273.00 | | 3 396.00 |
| |
| 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 | 36 454.00 | | 3 397.00 | 36 454.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 263.00 | |
I4 DECREASES Grand Total | | 1 667.00 | 38 185.00 | |
IO DECREASES Total including other intangible assets | | | 6 860.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 667.00 | 28 061.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 860.00 | | | 6 860.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 395.00 | | 3 333.00 | 26 395.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 199.00 | | 64.00 | 3 199.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 974.00 | 292.00 | | 24 974.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 974.00 | 292.00 | | 24 974.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 5 000.00 | 5 000.00 | | 5 000.00 |
8B Suppliers and Related Accounts | 15 676.00 | 15 676.00 | | 15 676.00 |
8D Social Security and Other Social Organizations | 5 127.00 | 5 127.00 | | 5 127.00 |
8E Income Taxes | 2 109.00 | 2 109.00 | | 2 109.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 213.00 | 3 213.00 | | 3 213.00 |
UT Other financial assets | 3 163.00 | | 3 163.00 | 3 163.00 |
UX Other trade receivables | 15 331.00 | 15 331.00 | | 15 331.00 |
UY Staff and related accounts | 203.00 | 203.00 | | 203.00 |
VB VAT | 5 683.00 | 5 683.00 | | 5 683.00 |
VI Group and Associates | 886.00 | 886.00 | | 886.00 |
VM Income taxes | 2 667.00 | 2 667.00 | | 2 667.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 327.00 | 9 327.00 | | 9 327.00 |
VS Prepaid expenses | 447.00 | 447.00 | | 447.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 821.00 | 33 658.00 | 3 163.00 | 36 821.00 |
VW VAT | 3 293.00 | 3 293.00 | | 3 293.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 304.00 | 35 304.00 | | 35 304.00 |
