| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 100 000.00 | | 100 000.00 | 100 000.00 |
AR Technical installations, industrial equipment and tools | 10 798.00 | 10 798.00 | | 10 798.00 |
AT Other tangible assets | 31 029.00 | 20 252.00 | 10 777.00 | 31 029.00 |
BH Other financial assets | 5 950.00 | | 5 950.00 | 5 950.00 |
BJ TOTAL (I) | 147 776.00 | 31 049.00 | 116 727.00 | 147 776.00 |
BX Customers and related accounts | 72 434.00 | 2 168.00 | 70 266.00 | 72 434.00 |
BZ Other receivables | 41 358.00 | | 41 358.00 | 41 358.00 |
CF Cash and cash equivalents | 3 968.00 | | 3 968.00 | 3 968.00 |
CH Prepaid expenses | 1 957.00 | | 1 957.00 | 1 957.00 |
CJ TOTAL (II) | 119 717.00 | 2 168.00 | 117 549.00 | 119 717.00 |
CO Grand total (0 to V) | 267 493.00 | 33 217.00 | 234 276.00 | 267 493.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 113 300.00 | 113 300.00 | | 113 300.00 |
DB Share, merger, contribution premiums, etc. | 56.00 | 56.00 | | 56.00 |
DD Legal reserve (1) | 11 330.00 | 11 330.00 | | 11 330.00 |
DG Other reserves | 5 419.00 | 9 307.00 | | 5 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 972.00 | 11 112.00 | | 21 972.00 |
DL TOTAL (I) | 152 077.00 | 145 105.00 | | 152 077.00 |
DU Loans and Debts from Credit Institutions (3) | 11 004.00 | | | 11 004.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 055.00 | | | 15 055.00 |
DX Trade payables and related accounts | 33 309.00 | 84 723.00 | | 33 309.00 |
DY Tax and social security liabilities | 22 831.00 | 14 377.00 | | 22 831.00 |
EC TOTAL (IV) | 82 199.00 | 99 100.00 | | 82 199.00 |
EE Grand total (I to V) | 234 276.00 | 244 205.00 | | 234 276.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 367 629.00 | |
FJ Net sales | | | 367 629.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 367 647.00 | |
FW Other purchases and external expenses | | | 251 490.00 | |
FX Taxes, duties, and similar payments | | | 1 666.00 | |
FY Salaries and Wages | | | 55 197.00 | |
FZ Social Security Contributions | | | 26 767.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 318.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 6 515.00 | |
GF Total Operating Expenses (II) | | | 341 953.00 | |
GG - OPERATING RESULT (I - II) | | | 25 694.00 | |
GK Income from other securities and fixed asset receivables | | | 5.00 | |
GR Interest and similar expenses | | | 66.00 | |
GS Negative differences of foreign exchange | | | 28.00 | |
GU Total financial expenses (VI) | | | 93.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -93.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 600.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 250.00 | | | 250.00 |
HD Total exceptional income (VII) | 250.00 | | | 250.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 250.00 | | | 250.00 |
HK Income tax | 3 878.00 | 1 961.00 | | 3 878.00 |
HL TOTAL REVENUE (I + III + V + VII) | 367 897.00 | 369 469.00 | | 367 897.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 345 924.00 | 358 357.00 | | 345 924.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 972.00 | 11 112.00 | | 21 972.00 |
| |
| 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 | 140 853.00 | | 11 095.00 | 140 853.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 950.00 | |
I4 DECREASES Grand Total | | 4 172.00 | 147 776.00 | |
IO DECREASES Total including other intangible assets | | | 100 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 172.00 | 41 826.00 | |
KD ACQUISITIONS Total including other intangible assets | 100 000.00 | | | 100 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 903.00 | | 11 095.00 | 34 903.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 950.00 | | | 5 950.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 903.00 | 318.00 | 4 172.00 | 34 903.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 903.00 | 318.00 | 4 172.00 | 34 903.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 168.00 | | | 2 168.00 |
7B Total provisions for depreciation | 2 168.00 | | | 2 168.00 |
7C Grand total | 2 168.00 | | | 2 168.00 |
| |
| 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 | 33 309.00 | 33 309.00 | | 33 309.00 |
8C Staff and Related Accounts | 4 798.00 | 4 798.00 | | 4 798.00 |
8D Social Security and Other Social Organizations | 7 249.00 | 7 249.00 | | 7 249.00 |
8E Income Taxes | 2 864.00 | 2 864.00 | | 2 864.00 |
UT Other financial assets | 5 950.00 | | 5 950.00 | 5 950.00 |
UX Other trade receivables | 72 434.00 | 72 434.00 | | 72 434.00 |
VB VAT | 8 721.00 | 8 721.00 | | 8 721.00 |
VH Loans with a maturity of more than one year at origin | 11 004.00 | 5 489.00 | 5 515.00 | 11 004.00 |
VI Group and Associates | 15 055.00 | 15 055.00 | | 15 055.00 |
VJ Loans taken out during the year | 11 000.00 | | | 11 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 005.00 | 1 005.00 | | 1 005.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 32 637.00 | 32 637.00 | | 32 637.00 |
VS Prepaid expenses | 1 957.00 | 1 957.00 | | 1 957.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 121 699.00 | 115 749.00 | 5 950.00 | 121 699.00 |
VW VAT | 6 915.00 | 6 915.00 | | 6 915.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 199.00 | 76 684.00 | 5 515.00 | 82 199.00 |
