| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | 5 052.00 | -5 052.00 | |
AH Goodwill | 152 449.00 | | 152 449.00 | 152 449.00 |
AJ Other Intangible Assets | 5 052.00 | | 5 052.00 | 5 052.00 |
AR Technical installations, industrial equipment and tools | 21 129.00 | 21 129.00 | | 21 129.00 |
AT Other tangible assets | 147 504.00 | 88 583.00 | 58 921.00 | 147 504.00 |
BH Other financial assets | 33 099.00 | | 33 099.00 | 33 099.00 |
BJ TOTAL (I) | 359 232.00 | 114 763.00 | 244 469.00 | 359 232.00 |
BT Goods | 89 058.00 | | 89 058.00 | 89 058.00 |
BX Customers and related accounts | 12 732.00 | | 12 732.00 | 12 732.00 |
BZ Other receivables | 179 233.00 | | 179 233.00 | 179 233.00 |
CF Cash and cash equivalents | 64 914.00 | | 64 914.00 | 64 914.00 |
CH Prepaid expenses | 19 977.00 | | 19 977.00 | 19 977.00 |
CJ TOTAL (II) | 365 913.00 | | 365 913.00 | 365 913.00 |
CO Grand total (0 to V) | 725 145.00 | 114 763.00 | 610 381.00 | 725 145.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 238 130.00 | 138 119.00 | | 238 130.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 776.00 | 100 011.00 | | 35 776.00 |
DL TOTAL (I) | 312 018.00 | 276 242.00 | | 312 018.00 |
DU Loans and Debts from Credit Institutions (3) | 142 509.00 | 181 196.00 | | 142 509.00 |
DV Miscellaneous Loans and Financial Debts (4) | 789.00 | | | 789.00 |
DX Trade payables and related accounts | 115 031.00 | 148 923.00 | | 115 031.00 |
DY Tax and social security liabilities | 40 034.00 | 44 629.00 | | 40 034.00 |
EC TOTAL (IV) | 298 363.00 | 374 748.00 | | 298 363.00 |
EE Grand total (I to V) | 610 381.00 | 650 990.00 | | 610 381.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 915 803.00 | | 915 803.00 | 915 803.00 |
FJ Net sales | 915 803.00 | | 915 803.00 | 915 803.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 915 804.00 | |
FS Purchases of goods (including customs duties) | | | 221 402.00 | |
FT Inventory change (goods) | | | 9 926.00 | |
FW Other purchases and external expenses | | | 219 081.00 | |
FX Taxes, duties, and similar payments | | | 7 399.00 | |
FY Salaries and Wages | | | 265 597.00 | |
FZ Social Security Contributions | | | 96 395.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 315.00 | |
GE Other Expenses | | | 40 427.00 | |
GF Total Operating Expenses (II) | | | 877 544.00 | |
GG - OPERATING RESULT (I - II) | | | 38 260.00 | |
GR Interest and similar expenses | | | 2 484.00 | |
GU Total financial expenses (VI) | | | 2 484.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 484.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 915 804.00 | 867 585.00 | | 915 804.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 880 028.00 | 767 574.00 | | 880 028.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 776.00 | 100 011.00 | | 35 776.00 |
HP References: Equipment leasing | 14 304.00 | 15 563.00 | | 14 304.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 97 448.00 | 17 315.00 | | 97 448.00 |
PE DEPRECIATION Total including other intangible assets | 5 052.00 | | | 5 052.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 92 396.00 | 17 315.00 | | 92 396.00 |
| |
| 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 | 789.00 | 789.00 | | 789.00 |
8B Suppliers and Related Accounts | 115 031.00 | 115 031.00 | | 115 031.00 |
UT Other financial assets | 33 099.00 | | 33 099.00 | 33 099.00 |
VG Loans with a maturity of up to one year at origin | 142 509.00 | 37 686.00 | 104 823.00 | 142 509.00 |
VQ Other Taxes, Duties, and Similar Debts | 40 034.00 | 40 034.00 | | 40 034.00 |
VS Prepaid expenses | 211 941.00 | 211 941.00 | | 211 941.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 245 039.00 | 211 941.00 | 33 099.00 | 245 039.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 298 363.00 | 193 540.00 | 104 823.00 | 298 363.00 |
