| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 80 000.00 | | 80 000.00 | 80 000.00 |
AR Technical installations, industrial equipment and tools | 23 023.00 | 14 138.00 | 8 885.00 | 23 023.00 |
AT Other tangible assets | 14 970.00 | 8 752.00 | 6 217.00 | 14 970.00 |
BH Other financial assets | 7 149.00 | | 7 149.00 | 7 149.00 |
BJ TOTAL (I) | 125 142.00 | 22 890.00 | 102 251.00 | 125 142.00 |
BL Raw materials, supplies | 2 578.00 | | 2 578.00 | 2 578.00 |
BZ Other receivables | 13 002.00 | | 13 002.00 | 13 002.00 |
CF Cash and cash equivalents | 52 413.00 | | 52 413.00 | 52 413.00 |
CJ TOTAL (II) | 67 992.00 | | 67 992.00 | 67 992.00 |
CO Grand total (0 to V) | 193 134.00 | 22 890.00 | 170 244.00 | 193 134.00 |
CP Shares due in less than one year | 7 149.00 | | | 7 149.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DH Retained earnings | -10 704.00 | | | -10 704.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 586.00 | | | 2 586.00 |
DL TOTAL (I) | -118.00 | | | -118.00 |
DV Miscellaneous Loans and Financial Debts (4) | 96 338.00 | | | 96 338.00 |
DX Trade payables and related accounts | 15 412.00 | | | 15 412.00 |
DY Tax and social security liabilities | 58 611.00 | | | 58 611.00 |
EC TOTAL (IV) | 170 361.00 | | | 170 361.00 |
EE Grand total (I to V) | 170 244.00 | | | 170 244.00 |
EG Accrued income and payables due within one year | 170 361.00 | | | 170 361.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 190 015.00 | | 190 015.00 | 190 015.00 |
FJ Net sales | 190 015.00 | | 190 015.00 | 190 015.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 546.00 | |
FR Total operating income (I) | | | 194 561.00 | |
FU Purchases of raw materials and other supplies | | | 59 942.00 | |
FV Inventory change (raw materials and supplies) | | | -1 053.00 | |
FW Other purchases and external expenses | | | 54 260.00 | |
FX Taxes, duties, and similar payments | | | 2 310.00 | |
FY Salaries and Wages | | | 52 921.00 | |
FZ Social Security Contributions | | | 16 465.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 130.00 | |
GF Total Operating Expenses (II) | | | 191 975.00 | |
GG - OPERATING RESULT (I - II) | | | 2 586.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 586.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 546.00 | | | 4 546.00 |
HL TOTAL REVENUE (I + III + V + VII) | 194 561.00 | | | 194 561.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 191 975.00 | | | 191 975.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 586.00 | | | 2 586.00 |
| |
| 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 | 121 942.00 | | 3 200.00 | 121 942.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 149.00 | |
I4 DECREASES Grand Total | | | 125 142.00 | |
IO DECREASES Total including other intangible assets | | | 80 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 992.00 | |
KD ACQUISITIONS Total including other intangible assets | 80 000.00 | | | 80 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 792.00 | | 3 200.00 | 34 792.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 149.00 | | | 7 149.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 760.00 | 7 130.00 | | 15 760.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 760.00 | 7 130.00 | | 15 760.00 |
| |
| 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 | 15 412.00 | 15 412.00 | | 15 412.00 |
8C Staff and Related Accounts | 55 206.00 | 55 206.00 | | 55 206.00 |
8D Social Security and Other Social Organizations | 2 151.00 | 2 151.00 | | 2 151.00 |
UT Other financial assets | 7 149.00 | 7 149.00 | | 7 149.00 |
VB VAT | 12 341.00 | 12 341.00 | | 12 341.00 |
VI Group and Associates | 96 338.00 | 96 338.00 | | 96 338.00 |
VM Income taxes | 661.00 | 661.00 | | 661.00 |
VQ Other Taxes, Duties, and Similar Debts | 396.00 | 396.00 | | 396.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 151.00 | 20 151.00 | | 20 151.00 |
VW VAT | 858.00 | 858.00 | | 858.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 361.00 | 170 361.00 | | 170 361.00 |
| |
| 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 | 895.00 | | | 895.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 870.00 | | | 2 870.00 |
ST Other accounts | 20 471.00 | | | 20 471.00 |
XQ Rental, rental and co-ownership charges | 30 918.00 | | | 30 918.00 |
YW Business tax | 1 415.00 | | | 1 415.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 54 260.00 | | | 54 260.00 |
