| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 600.00 | 600.00 | | 600.00 |
AH Goodwill | 93 200.00 | | 93 200.00 | 93 200.00 |
AR Technical installations, industrial equipment and tools | 3 545.00 | 2 598.00 | 947.00 | 3 545.00 |
AT Other tangible assets | 60 470.00 | 45 940.00 | 14 530.00 | 60 470.00 |
BH Other financial assets | 3 806.00 | | 3 806.00 | 3 806.00 |
BJ TOTAL (I) | 161 622.00 | 49 138.00 | 112 483.00 | 161 622.00 |
BL Raw materials, supplies | 230.00 | | 230.00 | 230.00 |
BT Goods | 126 324.00 | | 126 324.00 | 126 324.00 |
BZ Other receivables | 3 263.00 | | 3 263.00 | 3 263.00 |
CF Cash and cash equivalents | 32 373.00 | | 32 373.00 | 32 373.00 |
CH Prepaid expenses | 3 661.00 | | 3 661.00 | 3 661.00 |
CJ TOTAL (II) | 165 853.00 | | 165 853.00 | 165 853.00 |
CO Grand total (0 to V) | 327 475.00 | 49 138.00 | 278 336.00 | 327 475.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 117 560.00 | 90 168.00 | | 117 560.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 187.00 | 27 391.00 | | 40 187.00 |
DL TOTAL (I) | 168 748.00 | 128 560.00 | | 168 748.00 |
DU Loans and Debts from Credit Institutions (3) | 1 837.00 | 6 207.00 | | 1 837.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84 486.00 | 96 479.00 | | 84 486.00 |
DX Trade payables and related accounts | 11 118.00 | 12 099.00 | | 11 118.00 |
DY Tax and social security liabilities | 12 145.00 | 9 168.00 | | 12 145.00 |
EC TOTAL (IV) | 109 588.00 | 123 954.00 | | 109 588.00 |
EE Grand total (I to V) | 278 336.00 | 252 515.00 | | 278 336.00 |
EG Accrued income and payables due within one year | 109 588.00 | 122 117.00 | | 109 588.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 399 299.00 | | 399 299.00 | 399 299.00 |
FD Production sold - goods | | | | |
FJ Net sales | 399 299.00 | | 399 299.00 | 399 299.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 399 300.00 | |
FS Purchases of goods (including customs duties) | | | 235 409.00 | |
FT Inventory change (goods) | | | -15 278.00 | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 42 896.00 | |
FX Taxes, duties, and similar payments | | | 3 101.00 | |
FY Salaries and Wages | | | 60 030.00 | |
FZ Social Security Contributions | | | 17 451.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 076.00 | |
GE Other Expenses | | | 625.00 | |
GF Total Operating Expenses (II) | | | 350 312.00 | |
GG - OPERATING RESULT (I - II) | | | 48 988.00 | |
GR Interest and similar expenses | | | 54.00 | |
GU Total financial expenses (VI) | | | 54.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -54.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 933.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 746.00 | 4 546.00 | | 8 746.00 |
HL TOTAL REVENUE (I + III + V + VII) | 399 300.00 | 343 461.00 | | 399 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 359 112.00 | 316 070.00 | | 359 112.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 187.00 | 27 391.00 | | 40 187.00 |
| |
| 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 | 161 497.00 | | 126.00 | 161 497.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 806.00 | |
I4 DECREASES Grand Total | | | 161 622.00 | |
IO DECREASES Total including other intangible assets | | | 93 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 64 016.00 | |
KD ACQUISITIONS Total including other intangible assets | 93 800.00 | | | 93 800.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 64 016.00 | | | 64 016.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 681.00 | | 126.00 | 3 681.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 062.00 | 6 076.00 | | 43 062.00 |
PE DEPRECIATION Total including other intangible assets | 600.00 | | | 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 462.00 | 6 076.00 | | 42 462.00 |
| |
| 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 | 11 118.00 | 11 118.00 | | 11 118.00 |
8C Staff and Related Accounts | 3 294.00 | 3 294.00 | | 3 294.00 |
8D Social Security and Other Social Organizations | 3 565.00 | 3 565.00 | | 3 565.00 |
8E Income Taxes | 4 198.00 | 4 198.00 | | 4 198.00 |
UT Other financial assets | 3 806.00 | 3 806.00 | | 3 806.00 |
VB VAT | 1 227.00 | 1 227.00 | | 1 227.00 |
VG Loans with a maturity of up to one year at origin | 1.00 | 1.00 | | 1.00 |
VH Loans with a maturity of more than one year at origin | 1 837.00 | 1 837.00 | | 1 837.00 |
VI Group and Associates | 84 486.00 | 84 486.00 | | 84 486.00 |
VQ Other Taxes, Duties, and Similar Debts | 429.00 | 429.00 | | 429.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 036.00 | 2 036.00 | | 2 036.00 |
VS Prepaid expenses | 3 661.00 | 3 661.00 | | 3 661.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 731.00 | 10 731.00 | | 10 731.00 |
VW VAT | 660.00 | 660.00 | | 660.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 588.00 | 109 588.00 | | 109 588.00 |
