| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 40 000.00 | | 40 000.00 | 40 000.00 |
AR Technical installations, industrial equipment and tools | 57 878.00 | 37 904.00 | 19 974.00 | 57 878.00 |
AT Other tangible assets | 60 289.00 | 17 272.00 | 43 017.00 | 60 289.00 |
BD Other fixed assets | 200.00 | | 200.00 | 200.00 |
BH Other financial assets | 1 202.00 | | 1 202.00 | 1 202.00 |
BJ TOTAL (I) | 159 569.00 | 55 176.00 | 104 393.00 | 159 569.00 |
BT Goods | 59 168.00 | | 59 168.00 | 59 168.00 |
BX Customers and related accounts | 35 789.00 | | 35 789.00 | 35 789.00 |
BZ Other receivables | 5 505.00 | | 5 505.00 | 5 505.00 |
CF Cash and cash equivalents | 9 898.00 | | 9 898.00 | 9 898.00 |
CJ TOTAL (II) | 110 360.00 | | 110 360.00 | 110 360.00 |
CO Grand total (0 to V) | 269 929.00 | 55 176.00 | 214 753.00 | 269 929.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 72 615.00 | 3 557.00 | | 72 615.00 |
DH Retained earnings | | 62 661.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 186.00 | 4 706.00 | | 7 186.00 |
DL TOTAL (I) | 88 272.00 | 79 394.00 | | 88 272.00 |
DU Loans and Debts from Credit Institutions (3) | 78 027.00 | 98 451.00 | | 78 027.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 703.00 | 2 703.00 | | 2 703.00 |
DX Trade payables and related accounts | 22 112.00 | 25 746.00 | | 22 112.00 |
DY Tax and social security liabilities | 20 945.00 | 14 054.00 | | 20 945.00 |
EA Other liabilities | 2 694.00 | 674.00 | | 2 694.00 |
EC TOTAL (IV) | 126 481.00 | 141 628.00 | | 126 481.00 |
EE Grand total (I to V) | 214 753.00 | 221 022.00 | | 214 753.00 |
EG Accrued income and payables due within one year | 69 291.00 | 63 598.00 | | 69 291.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 255 922.00 | | 255 922.00 | 255 922.00 |
FJ Net sales | 255 922.00 | | 255 922.00 | 255 922.00 |
FO Operating subsidies | | | 1 956.00 | |
FQ Other income | | | 2 658.00 | |
FR Total operating income (I) | | | 260 536.00 | |
FS Purchases of goods (including customs duties) | | | 80 150.00 | |
FT Inventory change (goods) | | | 5 332.00 | |
FW Other purchases and external expenses | | | 54 492.00 | |
FX Taxes, duties, and similar payments | | | 1 755.00 | |
FY Salaries and Wages | | | 61 196.00 | |
FZ Social Security Contributions | | | 29 560.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 396.00 | |
GE Other Expenses | | | 9 610.00 | |
GF Total Operating Expenses (II) | | | 251 492.00 | |
GG - OPERATING RESULT (I - II) | | | 9 045.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2 262.00 | |
GU Total financial expenses (VI) | | | 2 262.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 262.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 782.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 333.00 | | | 3 333.00 |
HD Total exceptional income (VII) | 3 333.00 | | | 3 333.00 |
HE Exceptional expenses on management operations | 630.00 | 183.00 | | 630.00 |
HF Exceptional expenses on capital transactions | 2 300.00 | | | 2 300.00 |
HH Total exceptional expenses (VIII) | 2 929.00 | 183.00 | | 2 929.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 404.00 | -183.00 | | 404.00 |
HL TOTAL REVENUE (I + III + V + VII) | 263 870.00 | 258 910.00 | | 263 870.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 256 683.00 | 252 513.00 | | 256 683.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 186.00 | 6 398.00 | | 7 186.00 |
| |
| 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 | 164 789.00 | | | 164 789.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 402.00 | |
I4 DECREASES Grand Total | | 5 220.00 | 159 569.00 | |
IO DECREASES Total including other intangible assets | | | 40 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 220.00 | 118 167.00 | |
KD ACQUISITIONS Total including other intangible assets | 40 000.00 | | | 40 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 123 387.00 | | | 123 387.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 402.00 | | | 1 402.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 700.00 | 9 396.00 | 2 920.00 | 48 700.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 48 700.00 | 9 396.00 | 2 920.00 | 48 700.00 |
| |
| 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 | 22 112.00 | 22 112.00 | | 22 112.00 |
8C Staff and Related Accounts | 9 034.00 | 9 034.00 | | 9 034.00 |
8D Social Security and Other Social Organizations | 9 821.00 | 9 821.00 | | 9 821.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 694.00 | 2 694.00 | | 2 694.00 |
UT Other financial assets | 1 202.00 | | 1 202.00 | 1 202.00 |
UX Other trade receivables | 35 789.00 | 35 789.00 | | 35 789.00 |
VB VAT | 944.00 | 944.00 | | 944.00 |
VH Loans with a maturity of more than one year at origin | 78 027.00 | 20 837.00 | 57 190.00 | 78 027.00 |
VI Group and Associates | 2 703.00 | 2 703.00 | | 2 703.00 |
VK Loans repaid during the year | 20 424.00 | | | 20 424.00 |
VM Income taxes | 3 429.00 | 3 429.00 | | 3 429.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 132.00 | 1 132.00 | | 1 132.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 496.00 | 41 294.00 | 1 202.00 | 42 496.00 |
VW VAT | 2 091.00 | 2 091.00 | | 2 091.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 481.00 | 69 291.00 | 57 190.00 | 126 481.00 |
