| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 340 295.00 | | 340 295.00 | 340 295.00 |
AR Technical installations, industrial equipment and tools | 4 722.00 | 3 708.00 | 1 014.00 | 4 722.00 |
AT Other tangible assets | 74 626.00 | 39 902.00 | 34 724.00 | 74 626.00 |
AX Advances and down payments | 1 559.00 | | 1 559.00 | 1 559.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BH Other financial assets | 8 600.00 | | 8 600.00 | 8 600.00 |
BJ TOTAL (I) | 429 903.00 | 43 610.00 | 386 293.00 | 429 903.00 |
BL Raw materials, supplies | 1 245.00 | | 1 245.00 | 1 245.00 |
BT Goods | 3 390.00 | | 3 390.00 | 3 390.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 600.00 | | 600.00 | 600.00 |
BZ Other receivables | 5 724.00 | | 5 724.00 | 5 724.00 |
CF Cash and cash equivalents | 17 650.00 | | 17 650.00 | 17 650.00 |
CH Prepaid expenses | 1 842.00 | | 1 842.00 | 1 842.00 |
CJ TOTAL (II) | 30 451.00 | | 30 451.00 | 30 451.00 |
CO Grand total (0 to V) | 460 353.00 | 43 610.00 | 416 744.00 | 460 353.00 |
| |
| 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 | 60 600.00 | | | 60 600.00 |
DH Retained earnings | 45 495.00 | 45 495.00 | | 45 495.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 217.00 | 60 600.00 | | 65 217.00 |
DL TOTAL (I) | 176 811.00 | 111 594.00 | | 176 811.00 |
DU Loans and Debts from Credit Institutions (3) | 197 809.00 | 254 503.00 | | 197 809.00 |
DX Trade payables and related accounts | 16 282.00 | 15 661.00 | | 16 282.00 |
DY Tax and social security liabilities | 25 842.00 | 39 396.00 | | 25 842.00 |
EC TOTAL (IV) | 239 933.00 | 309 560.00 | | 239 933.00 |
EE Grand total (I to V) | 416 744.00 | 421 155.00 | | 416 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 528 683.00 | | 528 683.00 | 528 683.00 |
FG Production sold - services | | | | |
FJ Net sales | 528 683.00 | | 528 683.00 | 528 683.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 293.00 | |
FQ Other income | | | 89.00 | |
FR Total operating income (I) | | | 539 065.00 | |
FS Purchases of goods (including customs duties) | | | 114 024.00 | |
FT Inventory change (goods) | | | -493.00 | |
FV Inventory change (raw materials and supplies) | | | -223.00 | |
FW Other purchases and external expenses | | | 109 545.00 | |
FX Taxes, duties, and similar payments | | | 6 429.00 | |
FY Salaries and Wages | | | 145 126.00 | |
FZ Social Security Contributions | | | 41 894.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 205.00 | |
GE Other Expenses | | | 21 474.00 | |
GF Total Operating Expenses (II) | | | 449 981.00 | |
GG - OPERATING RESULT (I - II) | | | 89 084.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 5 727.00 | |
GU Total financial expenses (VI) | | | 5 727.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 726.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 358.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 183.00 | | |
HH Total exceptional expenses (VIII) | | 183.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -183.00 | | |
HK Income tax | 18 141.00 | 13 257.00 | | 18 141.00 |
HL TOTAL REVENUE (I + III + V + VII) | 539 066.00 | 531 234.00 | | 539 066.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 473 849.00 | 470 634.00 | | 473 849.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 217.00 | 60 600.00 | | 65 217.00 |
| |
| 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 | 427 457.00 | | 2 446.00 | 427 457.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 700.00 | |
I4 DECREASES Grand Total | | | 429 903.00 | |
IO DECREASES Total including other intangible assets | | | 340 295.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 80 908.00 | |
KD ACQUISITIONS Total including other intangible assets | 340 295.00 | | | 340 295.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 78 462.00 | | 2 446.00 | 78 462.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 700.00 | | | 8 700.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 405.00 | 12 205.00 | | 31 405.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 405.00 | 12 205.00 | | 31 405.00 |
| |
| 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 | 16 282.00 | 16 282.00 | | 16 282.00 |
8C Staff and Related Accounts | 9 466.00 | 9 466.00 | | 9 466.00 |
8D Social Security and Other Social Organizations | 12 165.00 | 12 165.00 | | 12 165.00 |
UT Other financial assets | 8 600.00 | | 8 600.00 | 8 600.00 |
UX Other trade receivables | 600.00 | 600.00 | | 600.00 |
UY Staff and related accounts | 3.00 | 3.00 | | 3.00 |
VB VAT | 2 439.00 | 2 439.00 | | 2 439.00 |
VH Loans with a maturity of more than one year at origin | 197 809.00 | 57 897.00 | 139 912.00 | 197 809.00 |
VM Income taxes | 2 723.00 | 2 723.00 | | 2 723.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 172.00 | 2 172.00 | | 2 172.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 559.00 | 559.00 | | 559.00 |
VS Prepaid expenses | 1 842.00 | 1 842.00 | | 1 842.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 767.00 | 8 167.00 | 8 600.00 | 16 767.00 |
VW VAT | 2 039.00 | 2 039.00 | | 2 039.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 239 933.00 | 100 021.00 | 139 912.00 | 239 933.00 |
