| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 30 490.00 | | 30 490.00 | 30 490.00 |
AJ Other Intangible Assets | 1 423.00 | 1 409.00 | 14.00 | 1 423.00 |
AR Technical installations, industrial equipment and tools | 6 763.00 | 6 763.00 | | 6 763.00 |
AT Other tangible assets | 121 789.00 | 121 789.00 | | 121 789.00 |
BH Other financial assets | 3 149.00 | | 3 149.00 | 3 149.00 |
BJ TOTAL (I) | 163 613.00 | 129 960.00 | 33 652.00 | 163 613.00 |
BT Goods | 51 334.00 | | 51 334.00 | 51 334.00 |
BX Customers and related accounts | 597.00 | | 597.00 | 597.00 |
CD Marketable securities | 80.00 | | 80.00 | 80.00 |
CF Cash and cash equivalents | 38 917.00 | | 38 917.00 | 38 917.00 |
CJ TOTAL (II) | 90 928.00 | | 90 928.00 | 90 928.00 |
CO Grand total (0 to V) | 254 541.00 | 129 960.00 | 124 581.00 | 254 541.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 12 867.00 | | | 12 867.00 |
DH Retained earnings | 84 748.00 | | | 84 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 372.00 | | | 3 372.00 |
DL TOTAL (I) | 111 987.00 | | | 111 987.00 |
DX Trade payables and related accounts | 4 167.00 | | | 4 167.00 |
DY Tax and social security liabilities | 6 367.00 | | | 6 367.00 |
EA Other liabilities | 2 059.00 | | | 2 059.00 |
EC TOTAL (IV) | 12 593.00 | | | 12 593.00 |
EE Grand total (I to V) | 124 581.00 | | | 124 581.00 |
EG Accrued income and payables due within one year | 12 593.00 | | | 12 593.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 46 476.00 | | 46 476.00 | 46 476.00 |
FG Production sold - services | 13 803.00 | | 13 803.00 | 13 803.00 |
FJ Net sales | 60 279.00 | | 60 279.00 | 60 279.00 |
FR Total operating income (I) | | | 60 279.00 | |
FS Purchases of goods (including customs duties) | | | 19 060.00 | |
FT Inventory change (goods) | | | 3 457.00 | |
FW Other purchases and external expenses | | | 18 589.00 | |
FX Taxes, duties, and similar payments | | | 1 045.00 | |
FY Salaries and Wages | | | 9 750.00 | |
FZ Social Security Contributions | | | 3 985.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 56.00 | |
GF Total Operating Expenses (II) | | | 55 942.00 | |
GG - OPERATING RESULT (I - II) | | | 4 337.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 1.00 | |
GS Negative differences of foreign exchange | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 337.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 13.00 | | | 13.00 |
HD Total exceptional income (VII) | 13.00 | | | 13.00 |
HE Exceptional expenses on management operations | 978.00 | | | 978.00 |
HH Total exceptional expenses (VIII) | 978.00 | | | 978.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -965.00 | | | -965.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 294.00 | | | 60 294.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 922.00 | | | 56 922.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 372.00 | | | 3 372.00 |
| |
| 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 | 163 613.00 | | | 163 613.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 149.00 | |
I4 DECREASES Grand Total | | | 163 613.00 | |
IO DECREASES Total including other intangible assets | | | 31 913.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 128 552.00 | |
KD ACQUISITIONS Total including other intangible assets | 31 913.00 | | | 31 913.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 128 552.00 | | | 128 552.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 149.00 | | | 3 149.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 129 904.00 | 56.00 | | 129 904.00 |
PE DEPRECIATION Total including other intangible assets | 1 353.00 | 56.00 | | 1 353.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 128 552.00 | | | 128 552.00 |
| |
| 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 | 4 167.00 | 4 167.00 | | 4 167.00 |
8C Staff and Related Accounts | 4 329.00 | 4 329.00 | | 4 329.00 |
8D Social Security and Other Social Organizations | 549.00 | 549.00 | | 549.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 059.00 | 2 059.00 | | 2 059.00 |
UT Other financial assets | 3 149.00 | | 3 149.00 | 3 149.00 |
UX Other trade receivables | 597.00 | 597.00 | | 597.00 |
VQ Other Taxes, Duties, and Similar Debts | 85.00 | 85.00 | | 85.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 746.00 | 597.00 | 3 149.00 | 3 746.00 |
VW VAT | 1 405.00 | 1 405.00 | | 1 405.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 593.00 | 12 593.00 | | 12 593.00 |
