| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 549.00 | 2 549.00 | | 2 549.00 |
AH Goodwill | 222 980.00 | | 222 980.00 | 222 980.00 |
AR Technical installations, industrial equipment and tools | 57 088.00 | 48 905.00 | 8 183.00 | 57 088.00 |
AT Other tangible assets | 272 058.00 | 231 204.00 | 40 854.00 | 272 058.00 |
BH Other financial assets | 340.00 | | 340.00 | 340.00 |
BJ TOTAL (I) | 555 015.00 | 282 658.00 | 272 357.00 | 555 015.00 |
BT Goods | 1 629.00 | | 1 629.00 | 1 629.00 |
BZ Other receivables | 5 283.00 | | 5 283.00 | 5 283.00 |
CF Cash and cash equivalents | 21 142.00 | | 21 142.00 | 21 142.00 |
CJ TOTAL (II) | 28 054.00 | | 28 054.00 | 28 054.00 |
CO Grand total (0 to V) | 583 069.00 | 282 658.00 | 300 411.00 | 583 069.00 |
CP Shares due in less than one year | 340.00 | | | 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 176 420.00 | 154 051.00 | | 176 420.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 270.00 | 22 369.00 | | 2 270.00 |
DL TOTAL (I) | 187 490.00 | 185 220.00 | | 187 490.00 |
DU Loans and Debts from Credit Institutions (3) | 1 496.00 | 4 041.00 | | 1 496.00 |
DV Miscellaneous Loans and Financial Debts (4) | 106 826.00 | 118 870.00 | | 106 826.00 |
DX Trade payables and related accounts | 1 478.00 | 7 951.00 | | 1 478.00 |
DY Tax and social security liabilities | 3 122.00 | 1 083.00 | | 3 122.00 |
EC TOTAL (IV) | 112 921.00 | 131 946.00 | | 112 921.00 |
EE Grand total (I to V) | 300 411.00 | 317 166.00 | | 300 411.00 |
EG Accrued income and payables due within one year | 112 921.00 | 130 450.00 | | 112 921.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 358 433.00 | | 358 433.00 | 358 433.00 |
FJ Net sales | 358 433.00 | | 358 433.00 | 358 433.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 727.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 369 161.00 | |
FS Purchases of goods (including customs duties) | | | 87 008.00 | |
FT Inventory change (goods) | | | -34.00 | |
FW Other purchases and external expenses | | | 108 539.00 | |
FX Taxes, duties, and similar payments | | | 7 494.00 | |
FY Salaries and Wages | | | 109 190.00 | |
FZ Social Security Contributions | | | 30 619.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 027.00 | |
GE Other Expenses | | | 2 089.00 | |
GF Total Operating Expenses (II) | | | 363 932.00 | |
GG - OPERATING RESULT (I - II) | | | 5 229.00 | |
GR Interest and similar expenses | | | 26.00 | |
GU Total financial expenses (VI) | | | 26.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 203.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 727.00 | 10 824.00 | | 10 727.00 |
A2 TOTAL ASSETS | 7 426.00 | 6 142.00 | | 7 426.00 |
A4 Equity method investments | 1 381.00 | 1 280.00 | | 1 381.00 |
HB Exceptional income from capital transactions | | 18 000.00 | | |
HD Total exceptional income (VII) | | 18 000.00 | | |
HE Exceptional expenses on management operations | 2 405.00 | | | 2 405.00 |
HF Exceptional expenses on capital transactions | | 18 000.00 | | |
HH Total exceptional expenses (VIII) | 2 405.00 | 18 000.00 | | 2 405.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 405.00 | | | -2 405.00 |
HK Income tax | 528.00 | 3 310.00 | | 528.00 |
HL TOTAL REVENUE (I + III + V + VII) | 369 161.00 | 401 237.00 | | 369 161.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 366 891.00 | 378 868.00 | | 366 891.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 270.00 | 22 369.00 | | 2 270.00 |
HP References: Equipment leasing | 1 691.00 | | | 1 691.00 |
| |
| 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 | 545 507.00 | | 9 507.00 | 545 507.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 549.00 | | | 2 549.00 |
I3 DECREASES Total Financial Fixed Assets | | | 340.00 | |
I4 DECREASES Grand Total | | | 555 015.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 549.00 | |
IO DECREASES Total including other intangible assets | | | 222 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 329 146.00 | |
KD ACQUISITIONS Total including other intangible assets | 222 980.00 | | | 222 980.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 319 639.00 | | 9 507.00 | 319 639.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 340.00 | | | 340.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 263 631.00 | 19 027.00 | | 263 631.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 549.00 | | | 2 549.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 261 081.00 | 19 027.00 | | 261 081.00 |
| |
| 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 | 1 478.00 | 1 478.00 | | 1 478.00 |
8C Staff and Related Accounts | 1 273.00 | 1 273.00 | | 1 273.00 |
8D Social Security and Other Social Organizations | 1 848.00 | 1 848.00 | | 1 848.00 |
UT Other financial assets | 340.00 | 340.00 | | 340.00 |
VB VAT | 2 145.00 | 2 145.00 | | 2 145.00 |
VH Loans with a maturity of more than one year at origin | 1 496.00 | 1 496.00 | | 1 496.00 |
VI Group and Associates | 106 826.00 | 106 826.00 | | 106 826.00 |
VJ Loans taken out during the year | 55.00 | | | 55.00 |
VK Loans repaid during the year | 2 600.00 | | | 2 600.00 |
VM Income taxes | 2 047.00 | 2 047.00 | | 2 047.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 090.00 | 1 090.00 | | 1 090.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 623.00 | 5 623.00 | | 5 623.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 921.00 | 112 921.00 | | 112 921.00 |
