| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 000.00 | 4 792.00 | 208.00 | 5 000.00 |
AH Goodwill | 130 000.00 | | 130 000.00 | 130 000.00 |
AP Buildings | 23 532.00 | 19 494.00 | 4 037.00 | 23 532.00 |
AR Technical installations, industrial equipment and tools | 29 412.00 | 27 299.00 | 2 113.00 | 29 412.00 |
AT Other tangible assets | 49 073.00 | 46 058.00 | 3 015.00 | 49 073.00 |
BH Other financial assets | 5 744.00 | | 5 744.00 | 5 744.00 |
BJ TOTAL (I) | 242 761.00 | 97 643.00 | 145 118.00 | 242 761.00 |
BT Goods | 9 624.00 | | 9 624.00 | 9 624.00 |
BV Advances and down payments on orders | 768.00 | | 768.00 | 768.00 |
BX Customers and related accounts | 44.00 | | 44.00 | 44.00 |
BZ Other receivables | 31 650.00 | | 31 650.00 | 31 650.00 |
CD Marketable securities | 10 073.00 | | 10 073.00 | 10 073.00 |
CF Cash and cash equivalents | 177 732.00 | | 177 732.00 | 177 732.00 |
CH Prepaid expenses | 1 661.00 | | 1 661.00 | 1 661.00 |
CJ TOTAL (II) | 231 553.00 | | 231 553.00 | 231 553.00 |
CO Grand total (0 to V) | 474 314.00 | 97 643.00 | 376 671.00 | 474 314.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DG Other reserves | 7 715.00 | 7 715.00 | | 7 715.00 |
DH Retained earnings | 234 270.00 | 206 010.00 | | 234 270.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 589.00 | 28 260.00 | | 5 589.00 |
DL TOTAL (I) | 255 274.00 | 249 685.00 | | 255 274.00 |
DU Loans and Debts from Credit Institutions (3) | | 167.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 366.00 | 366.00 | | 366.00 |
DX Trade payables and related accounts | 53 925.00 | 46 012.00 | | 53 925.00 |
DY Tax and social security liabilities | 28 880.00 | 29 349.00 | | 28 880.00 |
EA Other liabilities | 38 226.00 | 100 226.00 | | 38 226.00 |
EC TOTAL (IV) | 121 397.00 | 176 119.00 | | 121 397.00 |
EE Grand total (I to V) | 376 671.00 | 425 804.00 | | 376 671.00 |
EG Accrued income and payables due within one year | 121 397.00 | 176 119.00 | | 121 397.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 167.00 | | |
EI Including equity loans | 366.00 | | | 366.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 520 400.00 | | 520 400.00 | 520 400.00 |
FG Production sold - services | 112.00 | | 112.00 | 112.00 |
FJ Net sales | 520 512.00 | | 520 512.00 | 520 512.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 635.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 527 152.00 | |
FS Purchases of goods (including customs duties) | | | 129 001.00 | |
FT Inventory change (goods) | | | 295.00 | |
FW Other purchases and external expenses | | | 128 701.00 | |
FX Taxes, duties, and similar payments | | | 8 411.00 | |
FY Salaries and Wages | | | 173 378.00 | |
FZ Social Security Contributions | | | 36 630.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 666.00 | |
GE Other Expenses | | | 39 293.00 | |
GF Total Operating Expenses (II) | | | 521 373.00 | |
GG - OPERATING RESULT (I - II) | | | 5 779.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 779.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 190.00 | | | 190.00 |
HH Total exceptional expenses (VIII) | 190.00 | | | 190.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -190.00 | | | -190.00 |
HK Income tax | | 3 001.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 527 152.00 | 526 087.00 | | 527 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 521 563.00 | 497 827.00 | | 521 563.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 589.00 | 28 260.00 | | 5 589.00 |
| |
| 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 | 242 231.00 | | 2 780.00 | 242 231.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 744.00 | |
I4 DECREASES Grand Total | | 2 250.00 | 242 761.00 | |
IO DECREASES Total including other intangible assets | | | 135 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 250.00 | 102 017.00 | |
KD ACQUISITIONS Total including other intangible assets | 135 000.00 | | | 135 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 101 487.00 | | 2 780.00 | 101 487.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 744.00 | | | 5 744.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 94 227.00 | 5 666.00 | 2 250.00 | 94 227.00 |
PE DEPRECIATION Total including other intangible assets | 4 292.00 | 500.00 | | 4 292.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 89 936.00 | 5 166.00 | 2 250.00 | 89 936.00 |
| |
| 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 | 53 925.00 | 53 925.00 | | 53 925.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 592.00 | 38 592.00 | | 38 592.00 |
UT Other financial assets | 5 744.00 | | 5 744.00 | 5 744.00 |
UX Other trade receivables | 44.00 | 44.00 | | 44.00 |
VP Miscellaneous | 31 650.00 | 31 650.00 | | 31 650.00 |
VQ Other Taxes, Duties, and Similar Debts | 28 880.00 | 28 880.00 | | 28 880.00 |
VS Prepaid expenses | 1 661.00 | 1 661.00 | | 1 661.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 099.00 | 33 354.00 | 5 744.00 | 39 099.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 121 397.00 | 121 397.00 | | 121 397.00 |
