| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 9 500.00 | 9 500.00 | | 9 500.00 |
AF Concessions, Patents and Similar Rights | 199.00 | 199.00 | | 199.00 |
AH Goodwill | 137 226.00 | | 137 226.00 | 137 226.00 |
AR Technical installations, industrial equipment and tools | 22 162.00 | 20 515.00 | 1 647.00 | 22 162.00 |
AT Other tangible assets | 329 861.00 | 317 574.00 | 12 288.00 | 329 861.00 |
BF Loans | 1 488.00 | | 1 488.00 | 1 488.00 |
BH Other financial assets | 13 278.00 | | 13 278.00 | 13 278.00 |
BJ TOTAL (I) | 513 715.00 | 347 787.00 | 165 927.00 | 513 715.00 |
BT Goods | 6 450.00 | | 6 450.00 | 6 450.00 |
BZ Other receivables | 185 949.00 | | 185 949.00 | 185 949.00 |
CF Cash and cash equivalents | 80 954.00 | | 80 954.00 | 80 954.00 |
CH Prepaid expenses | 4 350.00 | | 4 350.00 | 4 350.00 |
CJ TOTAL (II) | 277 703.00 | | 277 703.00 | 277 703.00 |
CO Grand total (0 to V) | 791 418.00 | 347 787.00 | 443 631.00 | 791 418.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 132 456.00 | | | 132 456.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 983.00 | | | 18 983.00 |
DL TOTAL (I) | 159 824.00 | | | 159 824.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 900.00 | | | 27 900.00 |
DX Trade payables and related accounts | 197 813.00 | | | 197 813.00 |
DY Tax and social security liabilities | 58 094.00 | | | 58 094.00 |
EC TOTAL (IV) | 283 807.00 | | | 283 807.00 |
EE Grand total (I to V) | 443 631.00 | | | 443 631.00 |
EG Accrued income and payables due within one year | 283 807.00 | | | 283 807.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 278 029.00 | | 278 029.00 | 278 029.00 |
FJ Net sales | 278 029.00 | | 278 029.00 | 278 029.00 |
FQ Other income | | | 33.00 | |
FR Total operating income (I) | | | 278 062.00 | |
FS Purchases of goods (including customs duties) | | | 78 235.00 | |
FT Inventory change (goods) | | | -760.00 | |
FU Purchases of raw materials and other supplies | | | -31.00 | |
FW Other purchases and external expenses | | | 80 695.00 | |
FX Taxes, duties, and similar payments | | | 3 871.00 | |
FY Salaries and Wages | | | 59 029.00 | |
FZ Social Security Contributions | | | 15 390.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 041.00 | |
GE Other Expenses | | | 124.00 | |
GF Total Operating Expenses (II) | | | 248 593.00 | |
GG - OPERATING RESULT (I - II) | | | 29 469.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 469.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 10 486.00 | | | 10 486.00 |
HH Total exceptional expenses (VIII) | 10 486.00 | | | 10 486.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 486.00 | | | -10 486.00 |
HL TOTAL REVENUE (I + III + V + VII) | 278 062.00 | | | 278 062.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 259 079.00 | | | 259 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 983.00 | | | 18 983.00 |
| |
| 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 | 511 753.00 | | 1 961.00 | 511 753.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 9 500.00 | | | 9 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 766.00 | |
I4 DECREASES Grand Total | | | 513 715.00 | |
IN DECREASES Start-up, development, or research expenses | | | 9 500.00 | |
IO DECREASES Total including other intangible assets | | | 137 425.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 352 023.00 | |
KD ACQUISITIONS Total including other intangible assets | 137 425.00 | | | 137 425.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 350 062.00 | | 1 961.00 | 350 062.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 766.00 | | | 14 766.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 335 746.00 | 12 041.00 | | 335 746.00 |
CY DEPRECIATION Start-up, development, or research expenses | 9 500.00 | | | 9 500.00 |
PE DEPRECIATION Total including other intangible assets | 199.00 | | | 199.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 326 047.00 | 12 041.00 | | 326 047.00 |
| |
| 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 | 197 813.00 | 197 813.00 | | 197 813.00 |
8C Staff and Related Accounts | 34 577.00 | 34 577.00 | | 34 577.00 |
8D Social Security and Other Social Organizations | 7 589.00 | 7 589.00 | | 7 589.00 |
UP Loans | 1 488.00 | | 1 488.00 | 1 488.00 |
UT Other financial assets | 13 278.00 | | 13 278.00 | 13 278.00 |
UY Staff and related accounts | 169.00 | 169.00 | | 169.00 |
VB VAT | 27 976.00 | 27 976.00 | | 27 976.00 |
VI Group and Associates | 27 900.00 | 27 900.00 | | 27 900.00 |
VM Income taxes | 4 090.00 | 4 090.00 | | 4 090.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 219.00 | 1 219.00 | | 1 219.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 153 714.00 | 153 714.00 | | 153 714.00 |
VS Prepaid expenses | 4 350.00 | 4 350.00 | | 4 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 205 066.00 | 190 300.00 | 14 766.00 | 205 066.00 |
VW VAT | 14 710.00 | 14 710.00 | | 14 710.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 283 807.00 | 283 807.00 | | 283 807.00 |
