| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 26 267.00 | | 26 267.00 | 26 267.00 |
AR Technical installations, industrial equipment and tools | 4 006.00 | 4 006.00 | | 4 006.00 |
AT Other tangible assets | 991.00 | 991.00 | | 991.00 |
BH Other financial assets | 3 080.00 | | 3 080.00 | 3 080.00 |
BJ TOTAL (I) | 40 344.00 | 4 997.00 | 35 347.00 | 40 344.00 |
BL Raw materials, supplies | 240.00 | | 240.00 | 240.00 |
BT Goods | 73 399.00 | 9 260.00 | 64 139.00 | 73 399.00 |
BV Advances and down payments on orders | 3 760.00 | | 3 760.00 | 3 760.00 |
BX Customers and related accounts | 1 380.00 | | 1 380.00 | 1 380.00 |
BZ Other receivables | 1 581.00 | | 1 581.00 | 1 581.00 |
CF Cash and cash equivalents | 7 481.00 | | 7 481.00 | 7 481.00 |
CH Prepaid expenses | 5 063.00 | | 5 063.00 | 5 063.00 |
CJ TOTAL (II) | 92 904.00 | 9 260.00 | 83 644.00 | 92 904.00 |
CO Grand total (0 to V) | 133 248.00 | 14 257.00 | 118 991.00 | 133 248.00 |
CU Other investments | 6 000.00 | | 6 000.00 | 6 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 26 938.00 | 25 947.00 | | 26 938.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 085.00 | 9 991.00 | | 10 085.00 |
DL TOTAL (I) | 78 946.00 | 77 861.00 | | 78 946.00 |
DU Loans and Debts from Credit Institutions (3) | 96.00 | 90.00 | | 96.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 132.00 | 8 433.00 | | 7 132.00 |
DW Advances and down payments received on current orders | | 50.00 | | |
DX Trade payables and related accounts | 20 741.00 | 21 095.00 | | 20 741.00 |
DY Tax and social security liabilities | 12 077.00 | 14 739.00 | | 12 077.00 |
EA Other liabilities | | 2 939.00 | | |
EC TOTAL (IV) | 40 045.00 | 47 346.00 | | 40 045.00 |
EE Grand total (I to V) | 118 991.00 | 125 208.00 | | 118 991.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 232 552.00 | 1 396.00 | 233 948.00 | 232 552.00 |
FG Production sold - services | 1 572.00 | | 1 572.00 | 1 572.00 |
FJ Net sales | 234 124.00 | 1 396.00 | 235 519.00 | 234 124.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 168.00 | |
FR Total operating income (I) | | | 244 688.00 | |
FS Purchases of goods (including customs duties) | | | 117 998.00 | |
FT Inventory change (goods) | | | -458.00 | |
FU Purchases of raw materials and other supplies | | | 1 967.00 | |
FV Inventory change (raw materials and supplies) | | | -106.00 | |
FW Other purchases and external expenses | | | 43 933.00 | |
FX Taxes, duties, and similar payments | | | 1 079.00 | |
FY Salaries and Wages | | | 41 400.00 | |
FZ Social Security Contributions | | | 16 987.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 9 260.00 | |
GE Other Expenses | | | 101.00 | |
GF Total Operating Expenses (II) | | | 232 162.00 | |
GG - OPERATING RESULT (I - II) | | | 12 525.00 | |
GL Other interest and similar income | | | 6.00 | |
GP Total financial income (V) | | | 6.00 | |
GR Interest and similar expenses | | | 605.00 | |
GU Total financial expenses (VI) | | | 605.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -599.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 926.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 26.00 | 3.00 | | 26.00 |
HB Exceptional income from capital transactions | | 3 000.00 | | |
HD Total exceptional income (VII) | 26.00 | 3 003.00 | | 26.00 |
HE Exceptional expenses on management operations | 88.00 | 2.00 | | 88.00 |
HF Exceptional expenses on capital transactions | | 3 000.00 | | |
HH Total exceptional expenses (VIII) | 88.00 | 3 002.00 | | 88.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -62.00 | 2.00 | | -62.00 |
HK Income tax | 1 780.00 | 1 763.00 | | 1 780.00 |
HL TOTAL REVENUE (I + III + V + VII) | 244 719.00 | 243 766.00 | | 244 719.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 234 635.00 | 233 776.00 | | 234 635.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 085.00 | 9 991.00 | | 10 085.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 9 168.00 | 9 260.00 | 9 168.00 | 9 168.00 |
7B Total provisions for depreciation | 9 168.00 | 9 260.00 | 9 168.00 | 9 168.00 |
7C Grand total | 9 168.00 | 9 260.00 | 9 168.00 | 9 168.00 |
| |
| 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 | 7 132.00 | 7 132.00 | | 7 132.00 |
8B Suppliers and Related Accounts | 20 741.00 | 20 741.00 | | 20 741.00 |
VG Loans with a maturity of up to one year at origin | 96.00 | 96.00 | | 96.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 076.00 | 12 076.00 | | 12 076.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 104.00 | 8 024.00 | 3 080.00 | 11 104.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 045.00 | 40 045.00 | | 40 045.00 |
