| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 27 000.00 | 27 000.00 | | 27 000.00 |
AH Goodwill | 180 000.00 | | 180 000.00 | 180 000.00 |
AR Technical installations, industrial equipment and tools | 42 444.00 | 41 280.00 | 1 164.00 | 42 444.00 |
AT Other tangible assets | 11 894.00 | 11 894.00 | | 11 894.00 |
BH Other financial assets | 3 588.00 | | 3 588.00 | 3 588.00 |
BJ TOTAL (I) | 264 926.00 | 80 174.00 | 184 752.00 | 264 926.00 |
BL Raw materials, supplies | 3 145.00 | | 3 145.00 | 3 145.00 |
BX Customers and related accounts | 5 393.00 | | 5 393.00 | 5 393.00 |
BZ Other receivables | 1 522.00 | | 1 522.00 | 1 522.00 |
CF Cash and cash equivalents | 1 698.00 | | 1 698.00 | 1 698.00 |
CH Prepaid expenses | 2 724.00 | | 2 724.00 | 2 724.00 |
CJ TOTAL (II) | 14 481.00 | | 14 481.00 | 14 481.00 |
CO Grand total (0 to V) | 279 407.00 | 80 174.00 | 199 233.00 | 279 407.00 |
CP Shares due in less than one year | 3 588.00 | | | 3 588.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | 57 803.00 | 47 156.00 | | 57 803.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 034.00 | 10 648.00 | | 7 034.00 |
DL TOTAL (I) | 152 838.00 | 145 803.00 | | 152 838.00 |
DU Loans and Debts from Credit Institutions (3) | 6 657.00 | 18 420.00 | | 6 657.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 474.00 | 29 878.00 | | 12 474.00 |
DX Trade payables and related accounts | 15 556.00 | 11 268.00 | | 15 556.00 |
DY Tax and social security liabilities | 8 754.00 | 7 719.00 | | 8 754.00 |
EA Other liabilities | 2 955.00 | 8 684.00 | | 2 955.00 |
EC TOTAL (IV) | 46 396.00 | 75 968.00 | | 46 396.00 |
EE Grand total (I to V) | 199 233.00 | 221 772.00 | | 199 233.00 |
EG Accrued income and payables due within one year | 46 396.00 | 70 436.00 | | 46 396.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 204.00 | | | 1 204.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 227 545.00 | | 227 545.00 | 227 545.00 |
FJ Net sales | 227 545.00 | | 227 545.00 | 227 545.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 164.00 | |
FR Total operating income (I) | | | 227 710.00 | |
FU Purchases of raw materials and other supplies | | | 60 718.00 | |
FV Inventory change (raw materials and supplies) | | | 1 717.00 | |
FW Other purchases and external expenses | | | 52 835.00 | |
FX Taxes, duties, and similar payments | | | 8 155.00 | |
FY Salaries and Wages | | | 63 624.00 | |
FZ Social Security Contributions | | | 33 839.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 264.00 | |
GE Other Expenses | | | -1 890.00 | |
GF Total Operating Expenses (II) | | | 219 263.00 | |
GG - OPERATING RESULT (I - II) | | | 8 447.00 | |
GR Interest and similar expenses | | | 172.00 | |
GU Total financial expenses (VI) | | | 172.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -172.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 275.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 12 230.00 | | |
A2 TOTAL ASSETS | 25 416.00 | 17 166.00 | | 25 416.00 |
HK Income tax | 1 241.00 | 1 573.00 | | 1 241.00 |
HL TOTAL REVENUE (I + III + V + VII) | 227 710.00 | 241 858.00 | | 227 710.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 220 676.00 | 231 210.00 | | 220 676.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 034.00 | 10 648.00 | | 7 034.00 |
HP References: Equipment leasing | 5 633.00 | 5 633.00 | | 5 633.00 |
| |
| 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 | 263 726.00 | | 1 200.00 | 263 726.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 588.00 | |
I4 DECREASES Grand Total | | | 264 926.00 | |
IO DECREASES Total including other intangible assets | | | 207 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 338.00 | |
KD ACQUISITIONS Total including other intangible assets | 207 000.00 | | | 207 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 138.00 | | 1 200.00 | 53 138.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 588.00 | | | 3 588.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 79 910.00 | 264.00 | | 79 910.00 |
PE DEPRECIATION Total including other intangible assets | 27 000.00 | | | 27 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 910.00 | 264.00 | | 52 910.00 |
| |
| 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 | 15 556.00 | 15 556.00 | | 15 556.00 |
8C Staff and Related Accounts | 4 581.00 | 4 581.00 | | 4 581.00 |
8D Social Security and Other Social Organizations | 2 928.00 | 2 928.00 | | 2 928.00 |
8E Income Taxes | 1 241.00 | 1 241.00 | | 1 241.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 955.00 | 2 955.00 | | 2 955.00 |
UT Other financial assets | 3 588.00 | 3 588.00 | | 3 588.00 |
UX Other trade receivables | 5 393.00 | 5 393.00 | | 5 393.00 |
VG Loans with a maturity of up to one year at origin | 6 657.00 | 6 657.00 | | 6 657.00 |
VI Group and Associates | 12 474.00 | 12 474.00 | | 12 474.00 |
VK Loans repaid during the year | 12 967.00 | | | 12 967.00 |
VQ Other Taxes, Duties, and Similar Debts | 4.00 | 4.00 | | 4.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 522.00 | 1 522.00 | | 1 522.00 |
VS Prepaid expenses | 2 724.00 | 2 724.00 | | 2 724.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 226.00 | 13 226.00 | | 13 226.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 396.00 | 46 396.00 | | 46 396.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 6 874.00 | 3 796.00 | | 6 874.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 571.00 | 7 789.00 | | 7 571.00 |
ST Other accounts | 26 179.00 | 29 284.00 | | 26 179.00 |
XQ Rental, rental and co-ownership charges | 17 636.00 | 16 342.00 | | 17 636.00 |
YT Subcontracting | 1 449.00 | | | 1 449.00 |
YW Business tax | 1 281.00 | 743.00 | | 1 281.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 155.00 | 4 539.00 | | 8 155.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 52 835.00 | 53 415.00 | | 52 835.00 |
