| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 800.00 | 800.00 | | 800.00 |
AF Concessions, Patents and Similar Rights | 227.00 | 227.00 | | 227.00 |
AH Goodwill | 25 000.00 | | 25 000.00 | 25 000.00 |
AR Technical installations, industrial equipment and tools | 26 846.00 | 14 337.00 | 12 509.00 | 26 846.00 |
AT Other tangible assets | 44 460.00 | 30 603.00 | 13 857.00 | 44 460.00 |
BH Other financial assets | 1 050.00 | | 1 050.00 | 1 050.00 |
BJ TOTAL (I) | 106 183.00 | 45 967.00 | 60 216.00 | 106 183.00 |
BX Customers and related accounts | 13 854.00 | | 13 854.00 | 13 854.00 |
BZ Other receivables | 1 377.00 | | 1 377.00 | 1 377.00 |
CF Cash and cash equivalents | 29 073.00 | | 29 073.00 | 29 073.00 |
CH Prepaid expenses | 3 251.00 | | 3 251.00 | 3 251.00 |
CJ TOTAL (II) | 47 555.00 | | 47 555.00 | 47 555.00 |
CO Grand total (0 to V) | 153 739.00 | 45 967.00 | 107 771.00 | 153 739.00 |
CU Other investments | 7 800.00 | | 7 800.00 | 7 800.00 |
| |
| 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) | 2 748.00 | 2 748.00 | | 2 748.00 |
DE Statutory or contractual reserves | 5 650.00 | 5 650.00 | | 5 650.00 |
DH Retained earnings | 63 698.00 | 56 428.00 | | 63 698.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 723.00 | 7 270.00 | | 3 723.00 |
DL TOTAL (I) | 83 819.00 | 80 096.00 | | 83 819.00 |
DU Loans and Debts from Credit Institutions (3) | 8 195.00 | 12 187.00 | | 8 195.00 |
DV Miscellaneous Loans and Financial Debts (4) | 556.00 | 2 079.00 | | 556.00 |
DX Trade payables and related accounts | 2 056.00 | 1 624.00 | | 2 056.00 |
DY Tax and social security liabilities | 10 241.00 | 6 260.00 | | 10 241.00 |
EA Other liabilities | 2 905.00 | | | 2 905.00 |
EC TOTAL (IV) | 23 952.00 | 22 150.00 | | 23 952.00 |
EE Grand total (I to V) | 107 771.00 | 102 246.00 | | 107 771.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 142 507.00 | | 142 507.00 | 142 507.00 |
FJ Net sales | 142 507.00 | | 142 507.00 | 142 507.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 142 511.00 | |
FS Purchases of goods (including customs duties) | | | 271.00 | |
FW Other purchases and external expenses | | | 38 937.00 | |
FX Taxes, duties, and similar payments | | | 942.00 | |
FY Salaries and Wages | | | 52 000.00 | |
FZ Social Security Contributions | | | 29 164.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 728.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 131 043.00 | |
GG - OPERATING RESULT (I - II) | | | 11 469.00 | |
GR Interest and similar expenses | | | 486.00 | |
GU Total financial expenses (VI) | | | 486.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -486.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 982.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 6 000.00 | | | 6 000.00 |
HH Total exceptional expenses (VIII) | 6 000.00 | | | 6 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 000.00 | | | -6 000.00 |
HK Income tax | 1 259.00 | 1 896.00 | | 1 259.00 |
HL TOTAL REVENUE (I + III + V + VII) | 142 511.00 | 126 498.00 | | 142 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 788.00 | 119 228.00 | | 138 788.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 723.00 | 7 270.00 | | 3 723.00 |
| |
| 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 | 96 017.00 | | 11 016.00 | 96 017.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 800.00 | | | 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 850.00 | |
I4 DECREASES Grand Total | | 850.00 | 106 183.00 | |
IN DECREASES Start-up, development, or research expenses | | | 800.00 | |
IO DECREASES Total including other intangible assets | | | 25 227.00 | |
IY DECREASES Total Tangible Fixed Assets | | 850.00 | 71 306.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 227.00 | | | 25 227.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 68 940.00 | | 3 216.00 | 68 940.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 050.00 | | 7 800.00 | 1 050.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 37 090.00 | 9 728.00 | 850.00 | 37 090.00 |
CY DEPRECIATION Start-up, development, or research expenses | 800.00 | | | 800.00 |
PE DEPRECIATION Total including other intangible assets | 227.00 | | | 227.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 063.00 | 9 728.00 | 850.00 | 36 063.00 |
| |
| 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 | 2 056.00 | 2 056.00 | | 2 056.00 |
8D Social Security and Other Social Organizations | 4 778.00 | 4 778.00 | | 4 778.00 |
8E Income Taxes | 1 259.00 | 1 259.00 | | 1 259.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 905.00 | 2 905.00 | | 2 905.00 |
UT Other financial assets | 1 050.00 | | 1 050.00 | 1 050.00 |
UX Other trade receivables | 13 854.00 | 13 854.00 | | 13 854.00 |
VB VAT | 304.00 | 304.00 | | 304.00 |
VC Group and associates | 1 073.00 | 1 073.00 | | 1 073.00 |
VH Loans with a maturity of more than one year at origin | 8 195.00 | 4 184.00 | 4 011.00 | 8 195.00 |
VI Group and Associates | 556.00 | 556.00 | | 556.00 |
VS Prepaid expenses | 3 251.00 | 3 251.00 | | 3 251.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 532.00 | 18 482.00 | 1 050.00 | 19 532.00 |
VW VAT | 4 204.00 | 4 204.00 | | 4 204.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 952.00 | 19 942.00 | 4 011.00 | 23 952.00 |
