| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 130 000.00 | | 130 000.00 | 130 000.00 |
AR Technical installations, industrial equipment and tools | 88 103.00 | 85 996.00 | 2 108.00 | 88 103.00 |
AT Other tangible assets | 287 527.00 | 191 823.00 | 95 705.00 | 287 527.00 |
BH Other financial assets | 2 551.00 | | 2 551.00 | 2 551.00 |
BJ TOTAL (I) | 508 181.00 | 277 818.00 | 230 363.00 | 508 181.00 |
BT Goods | 4 617.00 | | 4 617.00 | 4 617.00 |
BZ Other receivables | 159 056.00 | | 159 056.00 | 159 056.00 |
CF Cash and cash equivalents | 47 368.00 | | 47 368.00 | 47 368.00 |
CH Prepaid expenses | 3 390.00 | | 3 390.00 | 3 390.00 |
CJ TOTAL (II) | 214 430.00 | | 214 430.00 | 214 430.00 |
CO Grand total (0 to V) | 722 612.00 | 277 818.00 | 444 794.00 | 722 612.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 227 455.00 | 370 227.00 | | 227 455.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 700.00 | 7 228.00 | | 30 700.00 |
DL TOTAL (I) | 266 955.00 | 386 255.00 | | 266 955.00 |
DX Trade payables and related accounts | 138 314.00 | 196 535.00 | | 138 314.00 |
DY Tax and social security liabilities | 22 458.00 | 35 918.00 | | 22 458.00 |
EA Other liabilities | 17 066.00 | 4 997.00 | | 17 066.00 |
EC TOTAL (IV) | 177 838.00 | 237 450.00 | | 177 838.00 |
EE Grand total (I to V) | 444 794.00 | 623 705.00 | | 444 794.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 042 755.00 | | 1 042 755.00 | 1 042 755.00 |
FJ Net sales | 1 042 755.00 | | 1 042 755.00 | 1 042 755.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 1 042 759.00 | |
FS Purchases of goods (including customs duties) | | | 548 047.00 | |
FT Inventory change (goods) | | | -20.00 | |
FU Purchases of raw materials and other supplies | | | 13 765.00 | |
FW Other purchases and external expenses | | | 153 494.00 | |
FX Taxes, duties, and similar payments | | | 2 899.00 | |
FY Salaries and Wages | | | 139 647.00 | |
FZ Social Security Contributions | | | 44 581.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 29 082.00 | |
GE Other Expenses | | | 74 978.00 | |
GF Total Operating Expenses (II) | | | 1 006 474.00 | |
GG - OPERATING RESULT (I - II) | | | 36 285.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 285.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 5.00 | | |
HD Total exceptional income (VII) | | 5.00 | | |
HE Exceptional expenses on management operations | 166.00 | 476.00 | | 166.00 |
HH Total exceptional expenses (VIII) | 166.00 | 476.00 | | 166.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -166.00 | -471.00 | | -166.00 |
HK Income tax | 5 418.00 | 103.00 | | 5 418.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 042 759.00 | 1 038 169.00 | | 1 042 759.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 012 058.00 | 1 030 941.00 | | 1 012 058.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 700.00 | 7 228.00 | | 30 700.00 |
| |
| 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 | 508 181.00 | | | 508 181.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 551.00 | |
I4 DECREASES Grand Total | | | 508 181.00 | |
IO DECREASES Total including other intangible assets | | | 130 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 375 631.00 | |
KD ACQUISITIONS Total including other intangible assets | 130 000.00 | | | 130 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 375 631.00 | | | 375 631.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 551.00 | | | 2 551.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 248 736.00 | 29 082.00 | | 248 736.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 248 736.00 | 29 082.00 | | 248 736.00 |
| |
| 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 | 138 314.00 | 138 314.00 | | 138 314.00 |
8C Staff and Related Accounts | 8 911.00 | 8 911.00 | | 8 911.00 |
8D Social Security and Other Social Organizations | 8 925.00 | 8 925.00 | | 8 925.00 |
8E Income Taxes | 4 481.00 | 4 481.00 | | 4 481.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 066.00 | 17 066.00 | | 17 066.00 |
UT Other financial assets | 2 551.00 | | 2 551.00 | 2 551.00 |
VB VAT | 28 628.00 | 28 628.00 | | 28 628.00 |
VQ Other Taxes, Duties, and Similar Debts | 57.00 | 57.00 | | 57.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 130 428.00 | 130 428.00 | | 130 428.00 |
VS Prepaid expenses | 3 390.00 | 3 390.00 | | 3 390.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 164 996.00 | 162 445.00 | 2 551.00 | 164 996.00 |
VW VAT | 84.00 | 84.00 | | 84.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 177 838.00 | 177 838.00 | | 177 838.00 |
