| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 19 600.00 | | 19 600.00 | 19 600.00 |
AR Technical installations, industrial equipment and tools | 26 249.00 | 25 754.00 | 496.00 | 26 249.00 |
AT Other tangible assets | 33 901.00 | 33 901.00 | | 33 901.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 80 350.00 | 59 655.00 | 20 696.00 | 80 350.00 |
BL Raw materials, supplies | 3 820.00 | | 3 820.00 | 3 820.00 |
BZ Other receivables | 1 476.00 | | 1 476.00 | 1 476.00 |
CF Cash and cash equivalents | 2 961.00 | | 2 961.00 | 2 961.00 |
CH Prepaid expenses | 759.00 | | 759.00 | 759.00 |
CJ TOTAL (II) | 9 016.00 | | 9 016.00 | 9 016.00 |
CO Grand total (0 to V) | 89 366.00 | 59 655.00 | 29 711.00 | 89 366.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200.00 | 200.00 | | 200.00 |
DD Legal reserve (1) | 20.00 | 20.00 | | 20.00 |
DH Retained earnings | 11 899.00 | 15 141.00 | | 11 899.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 956.00 | -3 242.00 | | 1 956.00 |
DL TOTAL (I) | 14 075.00 | 12 119.00 | | 14 075.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 563.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 435.00 | 1 683.00 | | 3 435.00 |
DX Trade payables and related accounts | 7 216.00 | 7 276.00 | | 7 216.00 |
DY Tax and social security liabilities | 4 986.00 | 9 715.00 | | 4 986.00 |
EC TOTAL (IV) | 15 637.00 | 20 237.00 | | 15 637.00 |
EE Grand total (I to V) | 29 711.00 | 32 356.00 | | 29 711.00 |
EG Accrued income and payables due within one year | 15 636.00 | 20 237.00 | | 15 636.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 563.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 70 750.00 | | 70 750.00 | 70 750.00 |
FJ Net sales | 70 750.00 | | 70 750.00 | 70 750.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 237.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 72 988.00 | |
FU Purchases of raw materials and other supplies | | | 29 583.00 | |
FV Inventory change (raw materials and supplies) | | | 1 270.00 | |
FW Other purchases and external expenses | | | 20 129.00 | |
FX Taxes, duties, and similar payments | | | 1 335.00 | |
FY Salaries and Wages | | | 10 886.00 | |
FZ Social Security Contributions | | | 1 407.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 344.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 64 959.00 | |
GG - OPERATING RESULT (I - II) | | | 8 029.00 | |
GL Other interest and similar income | | | 37.00 | |
GP Total financial income (V) | | | 37.00 | |
GR Interest and similar expenses | | | 181.00 | |
GU Total financial expenses (VI) | | | 181.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -145.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 884.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 237.00 | 1 695.00 | | 2 237.00 |
HA Exceptional income from management transactions | | 1 925.00 | | |
HD Total exceptional income (VII) | | 1 925.00 | | |
HE Exceptional expenses on management operations | 5 928.00 | | | 5 928.00 |
HH Total exceptional expenses (VIII) | 5 928.00 | | | 5 928.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 928.00 | 1 925.00 | | -5 928.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 025.00 | 78 468.00 | | 73 025.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 069.00 | 81 710.00 | | 71 069.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 956.00 | -3 241.00 | | 1 956.00 |
| |
| 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 | 80 350.00 | | | 80 350.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600.00 | |
I4 DECREASES Grand Total | | | 80 350.00 | |
IO DECREASES Total including other intangible assets | | | 19 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 60 150.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 600.00 | | | 19 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 60 150.00 | | | 60 150.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 600.00 | | | 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 59 311.00 | 343.00 | | 59 311.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 59 312.00 | 343.00 | | 59 312.00 |
| |
| 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 | 7 216.00 | 7 216.00 | | 7 216.00 |
8D Social Security and Other Social Organizations | 4 986.00 | 4 986.00 | | 4 986.00 |
UT Other financial assets | 600.00 | 600.00 | | 600.00 |
VI Group and Associates | 3 435.00 | 3 435.00 | | 3 435.00 |
VM Income taxes | 1 094.00 | 1 094.00 | | 1 094.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 382.00 | 382.00 | | 382.00 |
VS Prepaid expenses | 759.00 | 759.00 | | 759.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 835.00 | 2 835.00 | | 2 835.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 637.00 | 15 637.00 | | 15 637.00 |
