| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 58 200.00 | | 58 200.00 | 58 200.00 |
AR Technical installations, industrial equipment and tools | 13 765.00 | 13 410.00 | 356.00 | 13 765.00 |
AT Other tangible assets | 67 434.00 | 64 697.00 | 2 737.00 | 67 434.00 |
BH Other financial assets | 5 643.00 | | 5 643.00 | 5 643.00 |
BJ TOTAL (I) | 145 042.00 | 78 107.00 | 66 936.00 | 145 042.00 |
BL Raw materials, supplies | 2 281.00 | | 2 281.00 | 2 281.00 |
BT Goods | 410.00 | | 410.00 | 410.00 |
BZ Other receivables | 387.00 | | 387.00 | 387.00 |
CF Cash and cash equivalents | 15 932.00 | | 15 932.00 | 15 932.00 |
CH Prepaid expenses | 49.00 | | 49.00 | 49.00 |
CJ TOTAL (II) | 19 060.00 | | 19 060.00 | 19 060.00 |
CO Grand total (0 to V) | 164 102.00 | 78 107.00 | 85 995.00 | 164 102.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -3 895.00 | -8 111.00 | | -3 895.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 594.00 | 4 216.00 | | 3 594.00 |
DJ Investment subsidies | | 3 750.00 | | |
DL TOTAL (I) | 1 699.00 | 1 855.00 | | 1 699.00 |
DU Loans and Debts from Credit Institutions (3) | 1 556.00 | 2 480.00 | | 1 556.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 993.00 | 62 320.00 | | 60 993.00 |
DX Trade payables and related accounts | 7 346.00 | 7 037.00 | | 7 346.00 |
DY Tax and social security liabilities | 14 401.00 | 11 820.00 | | 14 401.00 |
EA Other liabilities | 1.00 | 1.00 | | 1.00 |
EC TOTAL (IV) | 84 296.00 | 83 658.00 | | 84 296.00 |
EE Grand total (I to V) | 85 995.00 | 85 513.00 | | 85 995.00 |
EG Accrued income and payables due within one year | 83 984.00 | 82 412.00 | | 83 984.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 565.00 | | 4 565.00 | 4 565.00 |
FG Production sold - services | 99 339.00 | | 99 339.00 | 99 339.00 |
FJ Net sales | 103 904.00 | | 103 904.00 | 103 904.00 |
FO Operating subsidies | | | 5 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 35.00 | |
FQ Other income | | | 30.00 | |
FR Total operating income (I) | | | 108 969.00 | |
FS Purchases of goods (including customs duties) | | | 2 777.00 | |
FT Inventory change (goods) | | | 30.00 | |
FU Purchases of raw materials and other supplies | | | 11 754.00 | |
FV Inventory change (raw materials and supplies) | | | -60.00 | |
FW Other purchases and external expenses | | | 29 306.00 | |
FX Taxes, duties, and similar payments | | | 1 298.00 | |
FY Salaries and Wages | | | 55 057.00 | |
FZ Social Security Contributions | | | 3 948.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 125.00 | |
GE Other Expenses | | | 461.00 | |
GF Total Operating Expenses (II) | | | 111 698.00 | |
GG - OPERATING RESULT (I - II) | | | -2 728.00 | |
GR Interest and similar expenses | | | 30.00 | |
GU Total financial expenses (VI) | | | 30.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 631.00 | 1 156.00 | | 2 631.00 |
HB Exceptional income from capital transactions | 3 750.00 | 3 750.00 | | 3 750.00 |
HD Total exceptional income (VII) | 6 381.00 | 4 906.00 | | 6 381.00 |
HE Exceptional expenses on management operations | 29.00 | | | 29.00 |
HH Total exceptional expenses (VIII) | 29.00 | | | 29.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 352.00 | 4 906.00 | | 6 352.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 351.00 | 120 235.00 | | 115 351.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 111 757.00 | 116 019.00 | | 111 757.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 594.00 | 4 216.00 | | 3 594.00 |
HP References: Equipment leasing | 4 833.00 | 3 712.00 | | 4 833.00 |
| |
| 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 | 144 823.00 | | 219.00 | 144 823.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 643.00 | |
I4 DECREASES Grand Total | | | 145 042.00 | |
IO DECREASES Total including other intangible assets | | | 58 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 81 200.00 | |
KD ACQUISITIONS Total including other intangible assets | 58 200.00 | | | 58 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 81 045.00 | | 154.00 | 81 045.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 578.00 | | 65.00 | 5 578.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 70 982.00 | 7 125.00 | | 70 982.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 70 982.00 | 7 125.00 | | 70 982.00 |
| |
| 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 | 51 000.00 | 51 000.00 | | 51 000.00 |
8B Suppliers and Related Accounts | 7 346.00 | 7 346.00 | | 7 346.00 |
8C Staff and Related Accounts | 7 794.00 | 7 794.00 | | 7 794.00 |
8D Social Security and Other Social Organizations | 2 626.00 | 2 626.00 | | 2 626.00 |
8L Deferred income | 1.00 | 1.00 | | 1.00 |
UT Other financial assets | 5 643.00 | 5 643.00 | | 5 643.00 |
VB VAT | 372.00 | 372.00 | | 372.00 |
VG Loans with a maturity of up to one year at origin | 1.00 | 1.00 | | 1.00 |
VH Loans with a maturity of more than one year at origin | 1 555.00 | 1 243.00 | 313.00 | 1 555.00 |
VI Group and Associates | 9 993.00 | 9 993.00 | | 9 993.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 057.00 | 2 057.00 | | 2 057.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15.00 | 15.00 | | 15.00 |
VS Prepaid expenses | 49.00 | 49.00 | | 49.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 079.00 | 6 079.00 | | 6 079.00 |
VW VAT | 1 923.00 | 1 923.00 | | 1 923.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 296.00 | 83 984.00 | 313.00 | 84 296.00 |
