| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 298.00 | 8 298.00 | | 8 298.00 |
AF Concessions, Patents and Similar Rights | 1 364.00 | 1 364.00 | | 1 364.00 |
AH Goodwill | 120 000.00 | 88 933.00 | 31 067.00 | 120 000.00 |
AJ Other Intangible Assets | 150 341.00 | 150 341.00 | | 150 341.00 |
AT Other tangible assets | 419 416.00 | 368 277.00 | 51 140.00 | 419 416.00 |
BB Receivables related to investments | 151.00 | | 151.00 | 151.00 |
BH Other financial assets | 32 196.00 | | 32 196.00 | 32 196.00 |
BJ TOTAL (I) | 731 767.00 | 617 213.00 | 114 554.00 | 731 767.00 |
BT Goods | 349 750.00 | 7 443.00 | 342 308.00 | 349 750.00 |
BZ Other receivables | 16 254.00 | | 16 254.00 | 16 254.00 |
CF Cash and cash equivalents | 50 783.00 | | 50 783.00 | 50 783.00 |
CH Prepaid expenses | 34 551.00 | | 34 551.00 | 34 551.00 |
CJ TOTAL (II) | 451 339.00 | 7 443.00 | 443 896.00 | 451 339.00 |
CO Grand total (0 to V) | 1 183 106.00 | 624 656.00 | 558 450.00 | 1 183 106.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | -6 690.00 | -4 351.00 | | -6 690.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 284.00 | -2 340.00 | | 4 284.00 |
DL TOTAL (I) | 5 844.00 | 1 560.00 | | 5 844.00 |
DU Loans and Debts from Credit Institutions (3) | 300 427.00 | 308 429.00 | | 300 427.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 000.00 | 75 000.00 | | 75 000.00 |
DX Trade payables and related accounts | 43 496.00 | 12 560.00 | | 43 496.00 |
DY Tax and social security liabilities | 23 760.00 | 29 093.00 | | 23 760.00 |
EA Other liabilities | 109 924.00 | 243 586.00 | | 109 924.00 |
EC TOTAL (IV) | 552 606.00 | 668 668.00 | | 552 606.00 |
EE Grand total (I to V) | 558 450.00 | 670 227.00 | | 558 450.00 |
EI Including equity loans | 75 000.00 | | | 75 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 050 101.00 | |
FJ Net sales | | | 1 050 101.00 | |
FQ Other income | | | 7 475.00 | |
FR Total operating income (I) | | | 1 057 577.00 | |
FS Purchases of goods (including customs duties) | | | 501 619.00 | |
FT Inventory change (goods) | | | 52 603.00 | |
FU Purchases of raw materials and other supplies | | | 6 049.00 | |
FW Other purchases and external expenses | | | 252 605.00 | |
FX Taxes, duties, and similar payments | | | 15 699.00 | |
FY Salaries and Wages | | | 109 925.00 | |
FZ Social Security Contributions | | | 28 064.00 | |
GB Operating Expenses - Provisions | | | 68 707.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 1 035 289.00 | |
GG - OPERATING RESULT (I - II) | | | 22 287.00 | |
GP Total financial income (V) | | | 2.00 | |
GU Total financial expenses (VI) | | | 15 455.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 453.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 834.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 2 550.00 | | | 2 550.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 550.00 | | | -2 550.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 057 579.00 | 1 093 874.00 | | 1 057 579.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 053 295.00 | 1 096 214.00 | | 1 053 295.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 284.00 | -2 340.00 | | 4 284.00 |
| |
| 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 | 730 110.00 | | 1 657.00 | 730 110.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 8 298.00 | | | 8 298.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32 348.00 | |
I4 DECREASES Grand Total | | | 731 767.00 | |
IN DECREASES Start-up, development, or research expenses | | | 8 298.00 | |
IO DECREASES Total including other intangible assets | | | 271 705.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 419 416.00 | |
KD ACQUISITIONS Total including other intangible assets | 271 705.00 | | | 271 705.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 418 530.00 | | 886.00 | 418 530.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 31 577.00 | | 771.00 | 31 577.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 555 949.00 | 61 264.00 | | 555 949.00 |
CY DEPRECIATION Start-up, development, or research expenses | 8 298.00 | | | 8 298.00 |
PE DEPRECIATION Total including other intangible assets | 228 638.00 | 12 000.00 | | 228 638.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 319 012.00 | 49 264.00 | | 319 012.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 75 000.00 | 75 000.00 | | 75 000.00 |
8B Suppliers and Related Accounts | 43 496.00 | 43 496.00 | | 43 496.00 |
8D Social Security and Other Social Organizations | 23 760.00 | 23 760.00 | | 23 760.00 |
8K Other liabilities (including liabilities related to repo transactions) | 109 924.00 | 109 924.00 | | 109 924.00 |
UT Other financial assets | 32 196.00 | | 32 196.00 | 32 196.00 |
VG Loans with a maturity of up to one year at origin | 40.00 | 40.00 | | 40.00 |
VH Loans with a maturity of more than one year at origin | 300 387.00 | -7 454.00 | 169 640.00 | 300 387.00 |
VK Loans repaid during the year | 9 083.00 | | | 9 083.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 254.00 | 16 254.00 | | 16 254.00 |
VS Prepaid expenses | 34 551.00 | 34 551.00 | | 34 551.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 002.00 | 50 805.00 | 32 196.00 | 83 002.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 552 606.00 | 244 765.00 | 169 640.00 | 552 606.00 |
