| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 394 000.00 | | 394 000.00 | 394 000.00 |
AT Other tangible assets | 17 268.00 | 14 433.00 | 2 835.00 | 17 268.00 |
BH Other financial assets | 29 194.00 | | 29 194.00 | 29 194.00 |
BJ TOTAL (I) | 440 462.00 | 14 433.00 | 426 029.00 | 440 462.00 |
BT Goods | 2 369.00 | | 2 369.00 | 2 369.00 |
BZ Other receivables | 3 998.00 | | 3 998.00 | 3 998.00 |
CF Cash and cash equivalents | 19 853.00 | | 19 853.00 | 19 853.00 |
CJ TOTAL (II) | 26 221.00 | | 26 221.00 | 26 221.00 |
CO Grand total (0 to V) | 466 683.00 | 14 433.00 | 452 250.00 | 466 683.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 115 492.00 | 83 360.00 | | 115 492.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 275.00 | 32 132.00 | | 48 275.00 |
DL TOTAL (I) | 167 067.00 | 118 792.00 | | 167 067.00 |
DP Provisions for Risks | 1.00 | | | 1.00 |
DU Loans and Debts from Credit Institutions (3) | 87 520.00 | 144 489.00 | | 87 520.00 |
DV Miscellaneous Loans and Financial Debts (4) | 139 257.00 | 150 656.00 | | 139 257.00 |
DX Trade payables and related accounts | 20 338.00 | 22 774.00 | | 20 338.00 |
DY Tax and social security liabilities | 38 068.00 | 31 052.00 | | 38 068.00 |
EC TOTAL (IV) | 285 183.00 | 348 972.00 | | 285 183.00 |
EE Grand total (I to V) | 452 250.00 | 467 764.00 | | 452 250.00 |
EG Accrued income and payables due within one year | 28 975.00 | 261 452.00 | | 28 975.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 311 657.00 | | 311 657.00 | 311 657.00 |
FG Production sold - services | 3 406.00 | | 3 406.00 | 3 406.00 |
FJ Net sales | 315 064.00 | | 315 064.00 | 315 064.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 315 064.00 | |
FS Purchases of goods (including customs duties) | | | 89 856.00 | |
FT Inventory change (goods) | | | 33.00 | |
FW Other purchases and external expenses | | | 73 331.00 | |
FX Taxes, duties, and similar payments | | | 4 125.00 | |
FY Salaries and Wages | | | 60 521.00 | |
FZ Social Security Contributions | | | 17 345.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 083.00 | |
GE Other Expenses | | | 3 462.00 | |
GF Total Operating Expenses (II) | | | 250 755.00 | |
GG - OPERATING RESULT (I - II) | | | 64 309.00 | |
GR Interest and similar expenses | | | 4 428.00 | |
GU Total financial expenses (VI) | | | 4 428.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 428.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 309.00 | 16 000.00 | | 309.00 |
HH Total exceptional expenses (VIII) | 309.00 | 16 000.00 | | 309.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -309.00 | -16 000.00 | | -309.00 |
HK Income tax | 11 296.00 | 5 165.00 | | 11 296.00 |
HL TOTAL REVENUE (I + III + V + VII) | 315 064.00 | 308 269.00 | | 315 064.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 266 789.00 | 276 137.00 | | 266 789.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 275.00 | 32 132.00 | | 48 275.00 |
HP References: Equipment leasing | 365.00 | 365.00 | | 365.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | 394 000.00 | | | 394 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 694.00 | 500.00 | 29 194.00 | 28 694.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 350.00 | 2 083.00 | 14 433.00 | 12 350.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 350.00 | 2 083.00 | 14 433.00 | 12 350.00 |
| |
| 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 | 20 338.00 | 20 338.00 | | 20 338.00 |
8K Other liabilities (including liabilities related to repo transactions) | 139 257.00 | 139 257.00 | | 139 257.00 |
UT Other financial assets | 29 194.00 | | 29 194.00 | 29 194.00 |
VH Loans with a maturity of more than one year at origin | 87 520.00 | 58 545.00 | 28 975.00 | 87 520.00 |
VK Loans repaid during the year | 56 970.00 | | | 56 970.00 |
VP Miscellaneous | 3 998.00 | 3 998.00 | | 3 998.00 |
VQ Other Taxes, Duties, and Similar Debts | 38 068.00 | 38 068.00 | | 38 068.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 192.00 | 3 998.00 | 29 194.00 | 33 192.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 285 183.00 | 256 208.00 | 28 975.00 | 285 183.00 |
