| |
| 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 | 6 700.00 | 6 700.00 | | 6 700.00 |
AT Other tangible assets | 13 036.00 | 11 307.00 | 1 729.00 | 13 036.00 |
BH Other financial assets | 10 354.00 | | 10 354.00 | 10 354.00 |
BJ TOTAL (I) | 130 090.00 | 18 007.00 | 112 083.00 | 130 090.00 |
BT Goods | 100 589.00 | 31 345.00 | 69 244.00 | 100 589.00 |
BV Advances and down payments on orders | 444.00 | | 444.00 | 444.00 |
BZ Other receivables | 442.00 | | 442.00 | 442.00 |
CF Cash and cash equivalents | 1 255.00 | | 1 255.00 | 1 255.00 |
CH Prepaid expenses | 27.00 | | 27.00 | 27.00 |
CJ TOTAL (II) | 102 757.00 | 31 345.00 | 71 412.00 | 102 757.00 |
CO Grand total (0 to V) | 232 847.00 | 49 352.00 | 183 495.00 | 232 847.00 |
CP Shares due in less than one year | 10 354.00 | | | 10 354.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 56 533.00 | 59 170.00 | | 56 533.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 462.00 | -2 637.00 | | 14 462.00 |
DL TOTAL (I) | 76 995.00 | 62 533.00 | | 76 995.00 |
DU Loans and Debts from Credit Institutions (3) | 1 044.00 | 22 243.00 | | 1 044.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 897.00 | 58 089.00 | | 60 897.00 |
DX Trade payables and related accounts | 12 223.00 | 30 088.00 | | 12 223.00 |
DY Tax and social security liabilities | 32 336.00 | 38 185.00 | | 32 336.00 |
EC TOTAL (IV) | 106 500.00 | 148 605.00 | | 106 500.00 |
EE Grand total (I to V) | 183 495.00 | 211 138.00 | | 183 495.00 |
EG Accrued income and payables due within one year | 106 500.00 | 148 605.00 | | 106 500.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 044.00 | 22 243.00 | | 1 044.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 222 737.00 | | 222 737.00 | 222 737.00 |
FJ Net sales | 222 737.00 | | 222 737.00 | 222 737.00 |
FO Operating subsidies | | | 40 000.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 262 745.00 | |
FS Purchases of goods (including customs duties) | | | 111 090.00 | |
FT Inventory change (goods) | | | -7 825.00 | |
FU Purchases of raw materials and other supplies | | | 288.00 | |
FW Other purchases and external expenses | | | 48 165.00 | |
FX Taxes, duties, and similar payments | | | 2 245.00 | |
FY Salaries and Wages | | | 47 726.00 | |
FZ Social Security Contributions | | | 11 609.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 138.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 31 345.00 | |
GE Other Expenses | | | 31.00 | |
GF Total Operating Expenses (II) | | | 245 812.00 | |
GG - OPERATING RESULT (I - II) | | | 16 932.00 | |
GR Interest and similar expenses | | | 2 741.00 | |
GU Total financial expenses (VI) | | | 2 741.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 741.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 191.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 910.00 | | | 1 910.00 |
HD Total exceptional income (VII) | 1 910.00 | | | 1 910.00 |
HE Exceptional expenses on management operations | 16.00 | 199.00 | | 16.00 |
HH Total exceptional expenses (VIII) | 16.00 | 199.00 | | 16.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 894.00 | -199.00 | | 1 894.00 |
HK Income tax | 1 623.00 | | | 1 623.00 |
HL TOTAL REVENUE (I + III + V + VII) | 264 654.00 | 245 521.00 | | 264 654.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 250 193.00 | 248 157.00 | | 250 193.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 462.00 | -2 637.00 | | 14 462.00 |
| |
| 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 | 129 573.00 | | 517.00 | 129 573.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 354.00 | |
I4 DECREASES Grand Total | | | 130 090.00 | |
IO DECREASES Total including other intangible assets | | | 100 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 736.00 | |
KD ACQUISITIONS Total including other intangible assets | 100 000.00 | | | 100 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 736.00 | | | 19 736.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 837.00 | | 517.00 | 9 837.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 869.00 | 1 138.00 | | 16 869.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 869.00 | 1 138.00 | | 16 869.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | | 31 345.00 | | |
7B Total provisions for depreciation | | 31 345.00 | | |
7C Grand total | | 31 345.00 | | |
UE of which provisions and reversals: - Operating | | 31 345.00 | | |
| |
| 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 | 12 223.00 | 12 223.00 | | 12 223.00 |
8C Staff and Related Accounts | 7 179.00 | 7 179.00 | | 7 179.00 |
8D Social Security and Other Social Organizations | 2 989.00 | 2 989.00 | | 2 989.00 |
8E Income Taxes | 1 623.00 | 1 623.00 | | 1 623.00 |
UT Other financial assets | 10 354.00 | 10 354.00 | | 10 354.00 |
VB VAT | 442.00 | 442.00 | | 442.00 |
VG Loans with a maturity of up to one year at origin | 1 044.00 | 1 044.00 | | 1 044.00 |
VI Group and Associates | 60 897.00 | 60 897.00 | | 60 897.00 |
VQ Other Taxes, Duties, and Similar Debts | 45.00 | 45.00 | | 45.00 |
VS Prepaid expenses | 27.00 | 27.00 | | 27.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 823.00 | 10 823.00 | | 10 823.00 |
VW VAT | 20 500.00 | 20 500.00 | | 20 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 500.00 | 106 500.00 | | 106 500.00 |
