| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 915.00 | 915.00 | | 915.00 |
AH Goodwill | 16 769.00 | 6 708.00 | 10 062.00 | 16 769.00 |
AP Buildings | 4 059.00 | 4 059.00 | | 4 059.00 |
AT Other tangible assets | 7 468.00 | 6 426.00 | 1 042.00 | 7 468.00 |
BJ TOTAL (I) | 29 312.00 | 18 108.00 | 11 204.00 | 29 312.00 |
BX Customers and related accounts | 11 460.00 | | 11 460.00 | 11 460.00 |
BZ Other receivables | 3 153.00 | | 3 153.00 | 3 153.00 |
CF Cash and cash equivalents | 2 265.00 | | 2 265.00 | 2 265.00 |
CH Prepaid expenses | 3 425.00 | | 3 425.00 | 3 425.00 |
CJ TOTAL (II) | 20 303.00 | | 20 303.00 | 20 303.00 |
CO Grand total (0 to V) | 49 614.00 | 18 108.00 | 31 507.00 | 49 614.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DH Retained earnings | 3 249.00 | 3 150.00 | | 3 249.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 131.00 | 99.00 | | 131.00 |
DL TOTAL (I) | 20 149.00 | 20 018.00 | | 20 149.00 |
DU Loans and Debts from Credit Institutions (3) | 3 742.00 | 6 050.00 | | 3 742.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 96.00 | | |
DX Trade payables and related accounts | 3 069.00 | 3 312.00 | | 3 069.00 |
DY Tax and social security liabilities | 4 279.00 | 8 506.00 | | 4 279.00 |
EA Other liabilities | 267.00 | 2 738.00 | | 267.00 |
EC TOTAL (IV) | 11 357.00 | 20 703.00 | | 11 357.00 |
EE Grand total (I to V) | 31 507.00 | 40 722.00 | | 31 507.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 76 989.00 | | 76 989.00 | 76 989.00 |
FJ Net sales | 76 989.00 | | 76 989.00 | 76 989.00 |
FR Total operating income (I) | | | 76 989.00 | |
FW Other purchases and external expenses | | | 33 071.00 | |
FX Taxes, duties, and similar payments | | | 5 142.00 | |
FY Salaries and Wages | | | 21 500.00 | |
FZ Social Security Contributions | | | 11 453.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 968.00 | |
GE Other Expenses | | | 3 784.00 | |
GF Total Operating Expenses (II) | | | 76 917.00 | |
GG - OPERATING RESULT (I - II) | | | 71.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 106.00 | |
GU Total financial expenses (VI) | | | 106.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -105.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 484.00 | 1.00 | | 484.00 |
HD Total exceptional income (VII) | 484.00 | 1.00 | | 484.00 |
HE Exceptional expenses on management operations | 1.00 | 22.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 22.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 483.00 | -22.00 | | 483.00 |
HK Income tax | 319.00 | 314.00 | | 319.00 |
HL TOTAL REVENUE (I + III + V + VII) | 77 474.00 | 99 818.00 | | 77 474.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 343.00 | 99 719.00 | | 77 343.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 131.00 | 99.00 | | 131.00 |
| |
| 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 | 28 051.00 | | 1 261.00 | 28 051.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 29 312.00 | |
IO DECREASES Total including other intangible assets | | | 17 684.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 527.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 684.00 | | | 17 684.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 267.00 | | 1 261.00 | 10 267.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 140.00 | 1 968.00 | | 16 140.00 |
PE DEPRECIATION Total including other intangible assets | 5 946.00 | 1 677.00 | | 5 946.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 194.00 | 291.00 | | 10 194.00 |
| |
| 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 | 3 069.00 | 3 069.00 | | 3 069.00 |
8E Income Taxes | 319.00 | 319.00 | | 319.00 |
8K Other liabilities (including liabilities related to repo transactions) | 267.00 | 267.00 | | 267.00 |
UX Other trade receivables | 11 460.00 | 11 460.00 | | 11 460.00 |
VB VAT | 1 189.00 | 1 189.00 | | 1 189.00 |
VC Group and associates | 1 964.00 | 1 964.00 | | 1 964.00 |
VH Loans with a maturity of more than one year at origin | 3 742.00 | 2 351.00 | 1 391.00 | 3 742.00 |
VS Prepaid expenses | 3 425.00 | 3 425.00 | | 3 425.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 038.00 | 18 038.00 | | 18 038.00 |
VW VAT | 3 960.00 | 3 960.00 | | 3 960.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 357.00 | 9 966.00 | 1 391.00 | 11 357.00 |
