| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 53 357.00 | | 53 357.00 | 53 357.00 |
AR Technical installations, industrial equipment and tools | 3 049.00 | 3 049.00 | | 3 049.00 |
AT Other tangible assets | 39 135.00 | 35 036.00 | 4 100.00 | 39 135.00 |
BJ TOTAL (I) | 95 541.00 | 38 085.00 | 57 457.00 | 95 541.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 59.00 | | 59.00 | 59.00 |
CF Cash and cash equivalents | 351.00 | | 351.00 | 351.00 |
CJ TOTAL (II) | 410.00 | | 410.00 | 410.00 |
CO Grand total (0 to V) | 95 951.00 | 38 085.00 | 57 867.00 | 95 951.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 21 518.00 | 25 227.00 | | 21 518.00 |
DH Retained earnings | 785.00 | 785.00 | | 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 873.00 | 13 682.00 | | 16 873.00 |
DL TOTAL (I) | 47 560.00 | 48 079.00 | | 47 560.00 |
DU Loans and Debts from Credit Institutions (3) | 714.00 | 219.00 | | 714.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 680.00 | | | 1 680.00 |
DX Trade payables and related accounts | 4 935.00 | 9 025.00 | | 4 935.00 |
DY Tax and social security liabilities | 2 978.00 | 2 415.00 | | 2 978.00 |
EC TOTAL (IV) | 10 307.00 | 11 659.00 | | 10 307.00 |
EE Grand total (I to V) | 57 867.00 | 59 738.00 | | 57 867.00 |
EG Accrued income and payables due within one year | 10 307.00 | 11 659.00 | | 10 307.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 67 913.00 | | 67 913.00 | 67 913.00 |
FJ Net sales | 67 913.00 | | 67 913.00 | 67 913.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 132.00 | |
FR Total operating income (I) | | | 69 045.00 | |
FW Other purchases and external expenses | | | 45 602.00 | |
FX Taxes, duties, and similar payments | | | 1 391.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 742.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 48 735.00 | |
GG - OPERATING RESULT (I - II) | | | 20 310.00 | |
GR Interest and similar expenses | | | 459.00 | |
GU Total financial expenses (VI) | | | 459.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -459.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 851.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 978.00 | 2 415.00 | | 2 978.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 045.00 | 67 824.00 | | 69 045.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 171.00 | 54 141.00 | | 52 171.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 873.00 | 13 682.00 | | 16 873.00 |
| |
| 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 | 100 535.00 | | | 100 535.00 |
I4 DECREASES Grand Total | | 4 993.00 | 95 541.00 | |
IO DECREASES Total including other intangible assets | | | 53 357.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 993.00 | 42 184.00 | |
KD ACQUISITIONS Total including other intangible assets | 53 357.00 | | | 53 357.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 177.00 | | | 47 177.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 336.00 | 1 742.00 | 4 993.00 | 41 336.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 336.00 | 1 742.00 | 4 993.00 | 41 336.00 |
| |
| 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 | 4 935.00 | 4 935.00 | | 4 935.00 |
8E Income Taxes | 2 978.00 | 2 978.00 | | 2 978.00 |
VG Loans with a maturity of up to one year at origin | 714.00 | 714.00 | | 714.00 |
VI Group and Associates | 1 680.00 | 1 680.00 | | 1 680.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 59.00 | 59.00 | | 59.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59.00 | 59.00 | | 59.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 307.00 | 10 307.00 | | 10 307.00 |
