| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 361.00 | 11 361.00 | | 11 361.00 |
AH Goodwill | 332 000.00 | | 332 000.00 | 332 000.00 |
AR Technical installations, industrial equipment and tools | 38 691.00 | 38 691.00 | | 38 691.00 |
AT Other tangible assets | 22 417.00 | 9 342.00 | 13 075.00 | 22 417.00 |
BH Other financial assets | 130.00 | | 130.00 | 130.00 |
BJ TOTAL (I) | 404 599.00 | 59 394.00 | 345 205.00 | 404 599.00 |
BL Raw materials, supplies | 706.00 | | 706.00 | 706.00 |
BT Goods | 179.00 | | 179.00 | 179.00 |
BZ Other receivables | 2 505.00 | | 2 505.00 | 2 505.00 |
CF Cash and cash equivalents | 838.00 | | 838.00 | 838.00 |
CJ TOTAL (II) | 4 228.00 | | 4 228.00 | 4 228.00 |
CO Grand total (0 to V) | 408 826.00 | 59 394.00 | 349 432.00 | 408 826.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 188 745.00 | 184 718.00 | | 188 745.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 265.00 | 4 027.00 | | 6 265.00 |
DL TOTAL (I) | 197 210.00 | 190 945.00 | | 197 210.00 |
DU Loans and Debts from Credit Institutions (3) | 11 024.00 | 15 054.00 | | 11 024.00 |
DV Miscellaneous Loans and Financial Debts (4) | 90 962.00 | 85 788.00 | | 90 962.00 |
DX Trade payables and related accounts | 18 552.00 | 17 860.00 | | 18 552.00 |
DY Tax and social security liabilities | 31 684.00 | 53 377.00 | | 31 684.00 |
EC TOTAL (IV) | 152 222.00 | 172 079.00 | | 152 222.00 |
EE Grand total (I to V) | 349 432.00 | 363 024.00 | | 349 432.00 |
EI Including equity loans | 90 962.00 | | | 90 962.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 559.00 | | 5 559.00 | 5 559.00 |
FD Production sold - goods | 172 054.00 | | 172 054.00 | 172 054.00 |
FJ Net sales | 177 613.00 | | 177 613.00 | 177 613.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 473.00 | |
FQ Other income | | | 118.00 | |
FR Total operating income (I) | | | 179 204.00 | |
FS Purchases of goods (including customs duties) | | | 2 826.00 | |
FT Inventory change (goods) | | | -30.00 | |
FU Purchases of raw materials and other supplies | | | 45 224.00 | |
FV Inventory change (raw materials and supplies) | | | -114.00 | |
FW Other purchases and external expenses | | | 75 558.00 | |
FX Taxes, duties, and similar payments | | | 1 769.00 | |
FY Salaries and Wages | | | 33 002.00 | |
FZ Social Security Contributions | | | 8 543.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 563.00 | |
GE Other Expenses | | | 52.00 | |
GF Total Operating Expenses (II) | | | 169 393.00 | |
GG - OPERATING RESULT (I - II) | | | 9 811.00 | |
GR Interest and similar expenses | | | 2 215.00 | |
GU Total financial expenses (VI) | | | 2 215.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 215.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 596.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 456.00 | | |
HD Total exceptional income (VII) | | 1 456.00 | | |
HE Exceptional expenses on management operations | 416.00 | 1 690.00 | | 416.00 |
HH Total exceptional expenses (VIII) | 416.00 | 1 690.00 | | 416.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -416.00 | -234.00 | | -416.00 |
HK Income tax | 916.00 | 379.00 | | 916.00 |
HL TOTAL REVENUE (I + III + V + VII) | 179 204.00 | 232 920.00 | | 179 204.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 172 939.00 | 228 894.00 | | 172 939.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 265.00 | 4 027.00 | | 6 265.00 |
| |
| 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 | 404 599.00 | | | 404 599.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 361.00 | | | 11 361.00 |
I3 DECREASES Total Financial Fixed Assets | | | 130.00 | |
I4 DECREASES Grand Total | | | 404 599.00 | |
IN DECREASES Start-up, development, or research expenses | | | 11 361.00 | |
IO DECREASES Total including other intangible assets | | | 332 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 61 108.00 | |
KD ACQUISITIONS Total including other intangible assets | 332 000.00 | | | 332 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 108.00 | | | 61 108.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 130.00 | | | 130.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 831.00 | 2 563.00 | | 56 831.00 |
CY DEPRECIATION Start-up, development, or research expenses | 11 361.00 | | | 11 361.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 470.00 | 2 563.00 | | 45 470.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 8 825.00 | 8 825.00 | | 8 825.00 |
8B Suppliers and Related Accounts | 18 552.00 | 18 552.00 | | 18 552.00 |
8C Staff and Related Accounts | 3 196.00 | 3 196.00 | | 3 196.00 |
8D Social Security and Other Social Organizations | 22 180.00 | 22 180.00 | | 22 180.00 |
8E Income Taxes | 916.00 | 916.00 | | 916.00 |
UT Other financial assets | 130.00 | 130.00 | | 130.00 |
VG Loans with a maturity of up to one year at origin | 2 751.00 | 2 751.00 | | 2 751.00 |
VH Loans with a maturity of more than one year at origin | 8 273.00 | 8 273.00 | | 8 273.00 |
VI Group and Associates | 82 137.00 | 82 137.00 | | 82 137.00 |
VJ Loans taken out during the year | 10 195.00 | | | 10 195.00 |
VK Loans repaid during the year | 5 102.00 | | | 5 102.00 |
VM Income taxes | 1 493.00 | 1 493.00 | | 1 493.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 876.00 | 1 876.00 | | 1 876.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 012.00 | 1 012.00 | | 1 012.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 635.00 | 2 635.00 | | 2 635.00 |
VW VAT | 3 516.00 | 3 516.00 | | 3 516.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 152 222.00 | 152 222.00 | | 152 222.00 |
