| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 16 754.00 | 14 000.00 | 2 754.00 | 16 754.00 |
AN Land | 266.00 | | 266.00 | 266.00 |
AP Buildings | 37 225.00 | 37 225.00 | | 37 225.00 |
AR Technical installations, industrial equipment and tools | 21 142.00 | 21 142.00 | | 21 142.00 |
AT Other tangible assets | 7 933.00 | 7 933.00 | | 7 933.00 |
BJ TOTAL (I) | 83 320.00 | 80 300.00 | 3 020.00 | 83 320.00 |
BL Raw materials, supplies | 8 955.00 | | 8 955.00 | 8 955.00 |
BT Goods | 15 729.00 | | 15 729.00 | 15 729.00 |
BX Customers and related accounts | 5 381.00 | 25.00 | 5 356.00 | 5 381.00 |
BZ Other receivables | 684.00 | | 684.00 | 684.00 |
CD Marketable securities | 528.00 | | 528.00 | 528.00 |
CF Cash and cash equivalents | 10 896.00 | | 10 896.00 | 10 896.00 |
CJ TOTAL (II) | 42 175.00 | 25.00 | 42 150.00 | 42 175.00 |
CO Grand total (0 to V) | 125 496.00 | 80 325.00 | 45 170.00 | 125 496.00 |
CR Shares due in more than one year | 30.00 | | | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | | | 15 245.00 |
DD Legal reserve (1) | 2 524.00 | | | 2 524.00 |
DG Other reserves | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -19 907.00 | | | -19 907.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 137.00 | | | 2 137.00 |
DL TOTAL (I) | 10 000.00 | | | 10 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 559.00 | | | 8 559.00 |
DW Advances and down payments received on current orders | 120.00 | | | 120.00 |
DX Trade payables and related accounts | 8 980.00 | | | 8 980.00 |
DY Tax and social security liabilities | 17 441.00 | | | 17 441.00 |
EA Other liabilities | 70.00 | | | 70.00 |
EC TOTAL (IV) | 35 170.00 | | | 35 170.00 |
EE Grand total (I to V) | 45 170.00 | | | 45 170.00 |
EG Accrued income and payables due within one year | 35 050.00 | | | 35 050.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 83 853.00 | | 83 853.00 | 83 853.00 |
FG Production sold - services | 73 342.00 | | 73 342.00 | 73 342.00 |
FJ Net sales | 157 195.00 | | 157 195.00 | 157 195.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 305.00 | |
FQ Other income | | | 1 576.00 | |
FR Total operating income (I) | | | 165 077.00 | |
FS Purchases of goods (including customs duties) | | | 49 602.00 | |
FT Inventory change (goods) | | | 3 016.00 | |
FU Purchases of raw materials and other supplies | | | 30 525.00 | |
FV Inventory change (raw materials and supplies) | | | -71.00 | |
FW Other purchases and external expenses | | | 18 022.00 | |
FX Taxes, duties, and similar payments | | | 2 654.00 | |
FY Salaries and Wages | | | 43 903.00 | |
FZ Social Security Contributions | | | 3 149.00 | |
GE Other Expenses | | | 8 778.00 | |
GF Total Operating Expenses (II) | | | 159 582.00 | |
GG - OPERATING RESULT (I - II) | | | 5 495.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 503.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 740.00 | | | 740.00 |
HD Total exceptional income (VII) | 740.00 | | | 740.00 |
HE Exceptional expenses on management operations | 23.00 | | | 23.00 |
HF Exceptional expenses on capital transactions | 4 083.00 | | | 4 083.00 |
HH Total exceptional expenses (VIII) | 4 106.00 | | | 4 106.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 366.00 | | | -3 366.00 |
HL TOTAL REVENUE (I + III + V + VII) | 165 826.00 | | | 165 826.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 163 688.00 | | | 163 688.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 137.00 | | | 2 137.00 |
| |
| 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 | 83 320.00 | | | 83 320.00 |
I4 DECREASES Grand Total | | | 83 320.00 | |
IO DECREASES Total including other intangible assets | | | 16 754.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 66 566.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 754.00 | | | 16 754.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 66 566.00 | | | 66 566.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 66 300.00 | | | 66 300.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 66 300.00 | | | 66 300.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 14 000.00 | | | 14 000.00 |
6T Receivables | 6 330.00 | | 6 305.00 | 6 330.00 |
7B Total provisions for depreciation | 20 330.00 | | 6 305.00 | 20 330.00 |
7C Grand total | 20 330.00 | | 6 305.00 | 20 330.00 |
UE of which provisions and reversals: - Operating | | | 6 305.00 | |
| |
| 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 | 8 980.00 | 8 980.00 | | 8 980.00 |
8C Staff and Related Accounts | 14 949.00 | 14 949.00 | | 14 949.00 |
8D Social Security and Other Social Organizations | 1 660.00 | 1 660.00 | | 1 660.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70.00 | 70.00 | | 70.00 |
UX Other trade receivables | 5 351.00 | 5 351.00 | | 5 351.00 |
VA Doubtful or disputed receivables | 30.00 | | 30.00 | 30.00 |
VB VAT | 684.00 | 684.00 | | 684.00 |
VI Group and Associates | 8 559.00 | 8 559.00 | | 8 559.00 |
VQ Other Taxes, Duties, and Similar Debts | 340.00 | 340.00 | | 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 065.00 | 6 035.00 | 30.00 | 6 065.00 |
VW VAT | 491.00 | 491.00 | | 491.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 050.00 | 35 050.00 | | 35 050.00 |
| |
| 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 | 1 904.00 | | | 1 904.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 294.00 | | | 3 294.00 |
ST Other accounts | 14 727.00 | | | 14 727.00 |
YW Business tax | 750.00 | | | 750.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 654.00 | | | 2 654.00 |
YY Amount of VAT collected | 26 423.00 | | | 26 423.00 |
YZ Total deductible VAT on goods and services | 18 931.00 | | | 18 931.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 18 022.00 | | | 18 022.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
