| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 050.00 | 1 050.00 | | 1 050.00 |
AH Goodwill | 129 580.00 | 38 874.00 | 90 706.00 | 129 580.00 |
AR Technical installations, industrial equipment and tools | 29 886.00 | 29 886.00 | | 29 886.00 |
AT Other tangible assets | 31 647.00 | 31 647.00 | | 31 647.00 |
BH Other financial assets | 5 846.00 | | 5 846.00 | 5 846.00 |
BJ TOTAL (I) | 198 008.00 | 101 457.00 | 96 552.00 | 198 008.00 |
BL Raw materials, supplies | 3 597.00 | | 3 597.00 | 3 597.00 |
BX Customers and related accounts | 70 696.00 | | 70 696.00 | 70 696.00 |
BZ Other receivables | 6 333.00 | | 6 333.00 | 6 333.00 |
CF Cash and cash equivalents | 10 785.00 | | 10 785.00 | 10 785.00 |
CH Prepaid expenses | 2 312.00 | | 2 312.00 | 2 312.00 |
CJ TOTAL (II) | 93 722.00 | | 93 722.00 | 93 722.00 |
CO Grand total (0 to V) | 291 730.00 | 101 457.00 | 190 274.00 | 291 730.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 17 164.00 | 9 695.00 | | 17 164.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 932.00 | 7 470.00 | | 3 932.00 |
DL TOTAL (I) | 37 596.00 | 33 664.00 | | 37 596.00 |
DU Loans and Debts from Credit Institutions (3) | 47.00 | 47.00 | | 47.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 567.00 | 111 084.00 | | 111 567.00 |
DW Advances and down payments received on current orders | 4 050.00 | 750.00 | | 4 050.00 |
DX Trade payables and related accounts | 22 396.00 | 9 160.00 | | 22 396.00 |
DY Tax and social security liabilities | 14 618.00 | 25 500.00 | | 14 618.00 |
EC TOTAL (IV) | 152 678.00 | 146 542.00 | | 152 678.00 |
EE Grand total (I to V) | 190 274.00 | 180 206.00 | | 190 274.00 |
EG Accrued income and payables due within one year | 152 678.00 | 146 542.00 | | 152 678.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 241 272.00 | | 241 272.00 | 241 272.00 |
FJ Net sales | 241 272.00 | | 241 272.00 | 241 272.00 |
FQ Other income | | | 5 020.00 | |
FR Total operating income (I) | | | 246 292.00 | |
FU Purchases of raw materials and other supplies | | | 79 900.00 | |
FV Inventory change (raw materials and supplies) | | | -3 597.00 | |
FW Other purchases and external expenses | | | 49 609.00 | |
FX Taxes, duties, and similar payments | | | 3 872.00 | |
FY Salaries and Wages | | | 71 693.00 | |
FZ Social Security Contributions | | | 27 813.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 958.00 | |
GE Other Expenses | | | 112.00 | |
GF Total Operating Expenses (II) | | | 242 360.00 | |
GG - OPERATING RESULT (I - II) | | | 3 932.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 932.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 246 292.00 | 246 240.00 | | 246 292.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 242 360.00 | 238 771.00 | | 242 360.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 932.00 | 7 470.00 | | 3 932.00 |
| |
| 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 | 197 923.00 | | 85.00 | 197 923.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 846.00 | |
I4 DECREASES Grand Total | | | 198 008.00 | |
IO DECREASES Total including other intangible assets | | | 130 630.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 61 533.00 | |
KD ACQUISITIONS Total including other intangible assets | 130 630.00 | | | 130 630.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 533.00 | | | 61 533.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 761.00 | | 85.00 | 5 761.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 88 499.00 | 12 958.00 | | 88 499.00 |
PE DEPRECIATION Total including other intangible assets | 26 966.00 | 12 958.00 | | 26 966.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 61 533.00 | | | 61 533.00 |
