| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 000.00 | 15 000.00 | | 15 000.00 |
AH Goodwill | 128 000.00 | | 128 000.00 | 128 000.00 |
AR Technical installations, industrial equipment and tools | 101 066.00 | 101 066.00 | | 101 066.00 |
AT Other tangible assets | 95 376.00 | 69 304.00 | 26 072.00 | 95 376.00 |
BH Other financial assets | 11 224.00 | | 11 224.00 | 11 224.00 |
BJ TOTAL (I) | 350 666.00 | 185 370.00 | 165 296.00 | 350 666.00 |
BZ Other receivables | 4 754.00 | | 4 754.00 | 4 754.00 |
CF Cash and cash equivalents | 6 549.00 | | 6 549.00 | 6 549.00 |
CH Prepaid expenses | 37.00 | | 37.00 | 37.00 |
CJ TOTAL (II) | 11 340.00 | | 11 340.00 | 11 340.00 |
CO Grand total (0 to V) | 362 007.00 | 185 370.00 | 176 636.00 | 362 007.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DH Retained earnings | 12 222.00 | 12 126.00 | | 12 222.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 464.00 | 97.00 | | 16 464.00 |
DL TOTAL (I) | 56 187.00 | 39 722.00 | | 56 187.00 |
DU Loans and Debts from Credit Institutions (3) | 12 017.00 | 44 216.00 | | 12 017.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 725.00 | 23 416.00 | | 30 725.00 |
DX Trade payables and related accounts | 63 512.00 | 66 881.00 | | 63 512.00 |
DY Tax and social security liabilities | 14 196.00 | 9 024.00 | | 14 196.00 |
EC TOTAL (IV) | 120 450.00 | 143 537.00 | | 120 450.00 |
EE Grand total (I to V) | 176 636.00 | 183 260.00 | | 176 636.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 9 474.00 | 8 492.00 | | 9 474.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 171 268.00 | | 171 268.00 | 171 268.00 |
FJ Net sales | 171 268.00 | | 171 268.00 | 171 268.00 |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 171 283.00 | |
FU Purchases of raw materials and other supplies | | | 6 149.00 | |
FW Other purchases and external expenses | | | 76 755.00 | |
FX Taxes, duties, and similar payments | | | 1 199.00 | |
FY Salaries and Wages | | | 19 251.00 | |
FZ Social Security Contributions | | | 6 360.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 516.00 | |
GE Other Expenses | | | -3 235.00 | |
GF Total Operating Expenses (II) | | | 114 995.00 | |
GG - OPERATING RESULT (I - II) | | | 56 288.00 | |
GR Interest and similar expenses | | | 703.00 | |
GU Total financial expenses (VI) | | | 703.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -703.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 585.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 545.00 | 3 544.00 | | 1 545.00 |
HD Total exceptional income (VII) | 1 545.00 | 3 544.00 | | 1 545.00 |
HE Exceptional expenses on management operations | 37 840.00 | 38 480.00 | | 37 840.00 |
HH Total exceptional expenses (VIII) | 37 840.00 | 38 480.00 | | 37 840.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -36 295.00 | -34 936.00 | | -36 295.00 |
HK Income tax | 2 826.00 | | | 2 826.00 |
HL TOTAL REVENUE (I + III + V + VII) | 172 828.00 | 161 774.00 | | 172 828.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 156 364.00 | 161 677.00 | | 156 364.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 464.00 | 97.00 | | 16 464.00 |
| |
| 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 | 350 454.00 | 213.00 | | 350 454.00 |
I3 DECREASES Total Financial Fixed Assets | 11 224.00 | | | 11 224.00 |
I4 DECREASES Grand Total | 350 666.00 | | | 350 666.00 |
IO DECREASES Total including other intangible assets | 143 000.00 | | | 143 000.00 |
IY DECREASES Total Tangible Fixed Assets | 196 442.00 | | | 196 442.00 |
KD ACQUISITIONS Total including other intangible assets | 143 000.00 | | | 143 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 196 442.00 | | | 196 442.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 011.00 | 213.00 | | 11 011.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 176 855.00 | 8 516.00 | | 176 855.00 |
PE DEPRECIATION Total including other intangible assets | 15 000.00 | | | 15 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 161 855.00 | 8 516.00 | | 161 855.00 |
| |
| 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 | 63 512.00 | 63 512.00 | | 63 512.00 |
8C Staff and Related Accounts | 1 321.00 | 1 321.00 | | 1 321.00 |
8D Social Security and Other Social Organizations | 6 620.00 | 6 620.00 | | 6 620.00 |
8E Income Taxes | 2 826.00 | 2 826.00 | | 2 826.00 |
UT Other financial assets | 11 224.00 | | 11 224.00 | 11 224.00 |
VB VAT | 4 754.00 | 4 754.00 | | 4 754.00 |
VG Loans with a maturity of up to one year at origin | 9 474.00 | 9 474.00 | | 9 474.00 |
VH Loans with a maturity of more than one year at origin | 2 543.00 | 2 543.00 | | 2 543.00 |
VI Group and Associates | 30 725.00 | 30 725.00 | | 30 725.00 |
VK Loans repaid during the year | 33 181.00 | | | 33 181.00 |
VQ Other Taxes, Duties, and Similar Debts | 972.00 | 972.00 | | 972.00 |
VS Prepaid expenses | 37.00 | 37.00 | | 37.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 015.00 | 4 791.00 | 11 224.00 | 16 015.00 |
VW VAT | 2 457.00 | 2 457.00 | | 2 457.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 450.00 | 120 450.00 | | 120 450.00 |
