| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
010 Intangible Assets - Goodwill | 105 446.00 | | 105 446.00 | 105 446.00 |
014 Intangible Assets - Other | 724.00 | 724.00 | | 724.00 |
028 Tangible Assets | 49 060.00 | 49 032.00 | 28.00 | 49 060.00 |
040 Financial Assets | 420.00 | | 420.00 | 420.00 |
044 Total Fixed Assets | 155 650.00 | 49 756.00 | 105 894.00 | 155 650.00 |
050 Raw materials, supplies, in progress | 24 443.00 | | 24 443.00 | 24 443.00 |
064 Advances and down payments on orders | | | | |
068 Receivables – Trade and related accounts | 3 219.00 | | 3 219.00 | 3 219.00 |
072 Receivables – Other | 3 865.00 | | 3 865.00 | 3 865.00 |
084 Cash | | | | |
092 Prepaid expenses | | | | |
096 Total Current Assets + Prepaid Expenses | 31 526.00 | | 31 526.00 | 31 526.00 |
110 Total Assets | 187 176.00 | 49 756.00 | 137 420.00 | 187 176.00 |
120 Share or Individual Capital | | | 128 011.00 | |
126 Legal Reserve | | | 12 801.00 | |
134 Retained Earnings | | | -21 870.00 | |
136 Profit for the Year | | | 267.00 | |
142 Total Equity - Total I | | | 119 210.00 | |
156 Loans and similar debts | | | 1 501.00 | |
164 Advances and down payments received on current orders | | | 7 434.00 | |
166 Suppliers and related accounts | | | 894.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 8 001.00 | | |
172 Other debts | | | 8 382.00 | |
176 Total debts | | | 18 210.00 | |
180 Liabilities Total | | | 137 420.00 | |
AF Concessions, Patents and Similar Rights | 514.00 | 508.00 | 6.00 | 514.00 |
AH Goodwill | 200 000.00 | | 200 000.00 | 200 000.00 |
AR Technical installations, industrial equipment and tools | 13 554.00 | 9 618.00 | 3 936.00 | 13 554.00 |
AT Other tangible assets | 164 127.00 | 90 997.00 | 73 131.00 | 164 127.00 |
BD Other fixed assets | 38.00 | | 38.00 | 38.00 |
BH Other financial assets | 165.00 | | 165.00 | 165.00 |
BJ TOTAL (I) | 378 398.00 | 101 123.00 | 277 276.00 | 378 398.00 |
BL Raw materials, supplies | 12 432.00 | | 12 432.00 | 12 432.00 |
BX Customers and related accounts | 553 882.00 | 10 753.00 | 543 129.00 | 553 882.00 |
BZ Other receivables | 14 061.00 | | 14 061.00 | 14 061.00 |
CF Cash and cash equivalents | 54 634.00 | | 54 634.00 | 54 634.00 |
CJ TOTAL (II) | 635 009.00 | 10 753.00 | 624 256.00 | 635 009.00 |
CO Grand total (0 to V) | 1 013 407.00 | 111 876.00 | 901 532.00 | 1 013 407.00 |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 129 605.00 | 78 129.00 | | 129 605.00 |
222 Inventory production | -4 825.00 | 7 918.00 | | -4 825.00 |
230 Other income | 2 162.00 | 562.00 | | 2 162.00 |
232 Total operating income excluding VAT | 126 942.00 | 86 609.00 | | 126 942.00 |
238 Purchases of raw materials and other supplies (including royalties | 80 659.00 | 46 059.00 | | 80 659.00 |
240 Inventory changes (raw materials and supplies) | 1 531.00 | 12 539.00 | | 1 531.00 |
242 Other external expenses | 10 835.00 | 10 968.00 | | 10 835.00 |
244 Taxes, duties and similar payments | 645.00 | 736.00 | | 645.00 |
250 Staff compensation | 30 524.00 | 10 319.00 | | 30 524.00 |
252 Social security contributions | 2 300.00 | 2 512.00 | | 2 300.00 |
254 Depreciation and amortization | 111.00 | 111.00 | | 111.00 |
262 Other expenses | 6.00 | 56.00 | | 6.00 |
264 Total operating expenses | 126 610.00 | 83 300.00 | | 126 610.00 |
270 Operating profit | 332.00 | 3 310.00 | | 332.00 |
280 Financial income | 2.00 | 2.00 | | 2.00 |
294 Financial expenses | 67.00 | 170.00 | | 67.00 |
310 Profit or loss | 267.00 | 3 141.00 | | 267.00 |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 196 898.00 | | | 196 898.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 012.00 | | | 75 012.00 |
DL TOTAL (I) | 280 295.00 | | | 280 295.00 |
DU Loans and Debts from Credit Institutions (3) | 180 847.00 | | | 180 847.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 228.00 | | | 11 228.00 |
DX Trade payables and related accounts | 314 640.00 | | | 314 640.00 |
DY Tax and social security liabilities | 114 521.00 | | | 114 521.00 |
EC TOTAL (IV) | 621 236.00 | | | 621 236.00 |
EE Grand total (I to V) | 901 532.00 | | | 901 532.00 |
EG Accrued income and payables due within one year | 474 581.00 | | | 474 581.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 674.00 | | | 1 674.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
490 Total Fixed Assets (Gross Value) | 155 650.00 | | | 155 650.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 14 583.00 | | | 14 583.00 |
378 Amount of deductible VAT on goods and services | 17 977.00 | | | 17 977.00 |
| |
| 5 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
0G ACQUISITIONS Total General Total | 378 398.00 | | | 378 398.00 |
376 Average staff size | 2.00 | | | 2.00 |
I3 DECREASES Total Financial Fixed Assets | | | 203.00 | |
I4 DECREASES Grand Total | | | 378 398.00 | |
IO DECREASES Total including other intangible assets | | | 200 514.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 177 681.00 | |
KD ACQUISITIONS Total including other intangible assets | 200 514.00 | | | 200 514.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 177 681.00 | | | 177 681.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 203.00 | | | 203.00 |
| |
| 6 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
0N DEPRECIATION Grand Total | 92 328.00 | 8 795.00 | | 92 328.00 |
PE DEPRECIATION Total including other intangible assets | 251.00 | 257.00 | | 251.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 92 076.00 | 8 538.00 | | 92 076.00 |
| |
| 7 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
6T Receivables | 3 785.00 | 10 000.00 | 3 033.00 | 3 785.00 |
7B Total provisions for depreciation | 3 785.00 | 10 000.00 | 3 033.00 | 3 785.00 |
7C Grand total | 3 785.00 | 10 000.00 | 3 033.00 | 3 785.00 |
UE of which provisions and reversals: - Operating | | 10 000.00 | 3 033.00 | |
| |
| 8 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
8B Suppliers and Related Accounts | 314 640.00 | 314 640.00 | | 314 640.00 |
8C Staff and Related Accounts | 17 614.00 | 17 614.00 | | 17 614.00 |
8D Social Security and Other Social Organizations | 15 652.00 | 15 652.00 | | 15 652.00 |
UT Other financial assets | 165.00 | 165.00 | | 165.00 |
UX Other trade receivables | 553 882.00 | 553 882.00 | | 553 882.00 |
VB VAT | 3 851.00 | 3 851.00 | | 3 851.00 |
VH Loans with a maturity of more than one year at origin | 180 847.00 | 34 192.00 | 119 255.00 | 180 847.00 |
VI Group and Associates | 11 228.00 | 11 228.00 | | 11 228.00 |
VK Loans repaid during the year | 17 303.00 | | | 17 303.00 |
VM Income taxes | 7 228.00 | 7 228.00 | | 7 228.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 265.00 | 3 265.00 | | 3 265.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 981.00 | 2 981.00 | | 2 981.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 568 108.00 | 568 108.00 | | 568 108.00 |
VW VAT | 77 991.00 | 77 991.00 | | 77 991.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 621 236.00 | 474 581.00 | 119 255.00 | 621 236.00 |
