| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 17 532.00 | | 17 532.00 | 17 532.00 |
AR Technical installations, industrial equipment and tools | 53 513.00 | 53 513.00 | | 53 513.00 |
BH Other financial assets | 4 880.00 | | 4 880.00 | 4 880.00 |
BJ TOTAL (I) | 75 924.00 | 53 513.00 | 22 412.00 | 75 924.00 |
BT Goods | 45 126.00 | | 45 126.00 | 45 126.00 |
BX Customers and related accounts | 449.00 | | 449.00 | 449.00 |
CF Cash and cash equivalents | 17 123.00 | | 17 123.00 | 17 123.00 |
CJ TOTAL (II) | 62 699.00 | | 62 699.00 | 62 699.00 |
CO Grand total (0 to V) | 138 623.00 | 53 513.00 | 85 111.00 | 138 623.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DH Retained earnings | 41 435.00 | | | 41 435.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 156.00 | | | 10 156.00 |
DL TOTAL (I) | 68 091.00 | | | 68 091.00 |
DX Trade payables and related accounts | 7 430.00 | | | 7 430.00 |
DY Tax and social security liabilities | 554.00 | | | 554.00 |
EA Other liabilities | 9 036.00 | | | 9 036.00 |
EC TOTAL (IV) | 17 019.00 | | | 17 019.00 |
EE Grand total (I to V) | 85 111.00 | | | 85 111.00 |
EG Accrued income and payables due within one year | 16 465.00 | | | 16 465.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 21 176.00 | | 21 176.00 | 21 176.00 |
FG Production sold - services | 7 407.00 | | 7 407.00 | 7 407.00 |
FJ Net sales | 28 584.00 | | 28 583.00 | 28 584.00 |
FO Operating subsidies | | | 6 120.00 | |
FR Total operating income (I) | | | 34 703.00 | |
FS Purchases of goods (including customs duties) | | | 10 882.00 | |
FT Inventory change (goods) | | | -2 419.00 | |
FW Other purchases and external expenses | | | 16 321.00 | |
FX Taxes, duties, and similar payments | | | 1 173.00 | |
GF Total Operating Expenses (II) | | | 25 957.00 | |
GG - OPERATING RESULT (I - II) | | | 8 746.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 410.00 | | | 1 410.00 |
HD Total exceptional income (VII) | 1 410.00 | | | 1 410.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 410.00 | | | 1 410.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 113.00 | | | 36 113.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 957.00 | | | 25 957.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 156.00 | | | 10 156.00 |
| |
| 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 | 53 513.00 | | | 53 513.00 |
I4 DECREASES Grand Total | | | 53 513.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 53 513.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 513.00 | | | 53 513.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 513.00 | | | 53 513.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 513.00 | | | 53 513.00 |
| |
| 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 | 7 430.00 | 7 430.00 | | 7 430.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 036.00 | 9 036.00 | | 9 036.00 |
UT Other financial assets | 4 880.00 | | 4 880.00 | 4 880.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 880.00 | | 4 880.00 | 4 880.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 465.00 | 16 465.00 | | 16 465.00 |
| |
| 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 | 1 173.00 | | | 1 173.00 |
ST Other accounts | 4 953.00 | | | 4 953.00 |
XQ Rental, rental and co-ownership charges | 11 368.00 | | | 11 368.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 173.00 | | | 1 173.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 321.00 | | | 16 321.00 |
