| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 21 056.00 | 1 416.00 | 19 640.00 | 21 056.00 |
AP Buildings | 35 707.00 | 12 476.00 | 23 231.00 | 35 707.00 |
AR Technical installations, industrial equipment and tools | 67 577.00 | 25 055.00 | 42 522.00 | 67 577.00 |
AT Other tangible assets | 28 000.00 | 3 818.00 | 24 182.00 | 28 000.00 |
BH Other financial assets | 1 352.00 | | 1 352.00 | 1 352.00 |
BJ TOTAL (I) | 153 692.00 | 42 764.00 | 110 927.00 | 153 692.00 |
BL Raw materials, supplies | 3 070.00 | | 3 070.00 | 3 070.00 |
BX Customers and related accounts | 11 691.00 | | 11 691.00 | 11 691.00 |
BZ Other receivables | 3 712.00 | | 3 712.00 | 3 712.00 |
CF Cash and cash equivalents | 33 082.00 | | 33 082.00 | 33 082.00 |
CH Prepaid expenses | 857.00 | | 857.00 | 857.00 |
CJ TOTAL (II) | 52 412.00 | | 52 412.00 | 52 412.00 |
CO Grand total (0 to V) | 206 103.00 | 42 764.00 | 163 339.00 | 206 103.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DG Other reserves | 5 069.00 | 5 069.00 | | 5 069.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 550.00 | 28 434.00 | | 28 550.00 |
DL TOTAL (I) | 34 169.00 | 34 052.00 | | 34 169.00 |
DU Loans and Debts from Credit Institutions (3) | 96 633.00 | 49 050.00 | | 96 633.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 216.00 | 8 232.00 | | 21 216.00 |
DX Trade payables and related accounts | 3 211.00 | 9 180.00 | | 3 211.00 |
DY Tax and social security liabilities | 8 110.00 | 3 817.00 | | 8 110.00 |
EC TOTAL (IV) | 129 170.00 | 70 279.00 | | 129 170.00 |
EE Grand total (I to V) | 163 339.00 | 104 331.00 | | 163 339.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 184 232.00 | | 184 232.00 | 184 232.00 |
FJ Net sales | 184 232.00 | | 184 232.00 | 184 232.00 |
FR Total operating income (I) | | | 184 232.00 | |
FU Purchases of raw materials and other supplies | | | 15 603.00 | |
FV Inventory change (raw materials and supplies) | | | -1 513.00 | |
FW Other purchases and external expenses | | | 69 637.00 | |
FX Taxes, duties, and similar payments | | | 4 539.00 | |
FY Salaries and Wages | | | 39 393.00 | |
FZ Social Security Contributions | | | 10 729.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 530.00 | |
GE Other Expenses | | | 351.00 | |
GF Total Operating Expenses (II) | | | 154 268.00 | |
GG - OPERATING RESULT (I - II) | | | 29 964.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GR Interest and similar expenses | | | 1 414.00 | |
GU Total financial expenses (VI) | | | 1 414.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 414.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 550.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 184 232.00 | 163 668.00 | | 184 232.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 155 682.00 | 135 234.00 | | 155 682.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 550.00 | 28 434.00 | | 28 550.00 |
| |
| 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 | 85 721.00 | 67 971.00 | | 85 721.00 |
I3 DECREASES Total Financial Fixed Assets | 1 352.00 | | | 1 352.00 |
I4 DECREASES Grand Total | 153 692.00 | | | 153 692.00 |
IO DECREASES Total including other intangible assets | 21 056.00 | | | 21 056.00 |
IY DECREASES Total Tangible Fixed Assets | 131 284.00 | | | 131 284.00 |
KD ACQUISITIONS Total including other intangible assets | 21 056.00 | | | 21 056.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 63 313.00 | 67 971.00 | | 63 313.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 352.00 | | | 1 352.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 235.00 | 15 530.00 | | 27 235.00 |
PE DEPRECIATION Total including other intangible assets | 1 011.00 | 406.00 | | 1 011.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 224.00 | 15 124.00 | | 26 224.00 |
| |
| 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 | 3 211.00 | 3 211.00 | | 3 211.00 |
8C Staff and Related Accounts | 4 003.00 | 4 003.00 | | 4 003.00 |
8D Social Security and Other Social Organizations | 4 107.00 | 4 107.00 | | 4 107.00 |
UT Other financial assets | 1 352.00 | | 1 352.00 | 1 352.00 |
UX Other trade receivables | 11 691.00 | 11 691.00 | | 11 691.00 |
VB VAT | 2 053.00 | 2 053.00 | | 2 053.00 |
VH Loans with a maturity of more than one year at origin | 96 633.00 | 24 894.00 | 71 739.00 | 96 633.00 |
VI Group and Associates | 21 216.00 | 21 216.00 | | 21 216.00 |
VJ Loans taken out during the year | 66 000.00 | | | 66 000.00 |
VK Loans repaid during the year | 18 420.00 | | | 18 420.00 |
VP Miscellaneous | 207.00 | 207.00 | | 207.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 452.00 | 1 452.00 | | 1 452.00 |
VS Prepaid expenses | 857.00 | 857.00 | | 857.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 612.00 | 16 260.00 | 1 352.00 | 17 612.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 129 170.00 | 57 431.00 | 71 739.00 | 129 170.00 |
