| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 124 860.00 | | 124 860.00 | 124 860.00 |
AR Technical installations, industrial equipment and tools | 7 434.00 | 4 658.00 | 2 776.00 | 7 434.00 |
AT Other tangible assets | 9 604.00 | 5 794.00 | 3 810.00 | 9 604.00 |
BH Other financial assets | 2 878.00 | | 2 878.00 | 2 878.00 |
BJ TOTAL (I) | 144 986.00 | 10 452.00 | 134 534.00 | 144 986.00 |
BX Customers and related accounts | 805.00 | | 805.00 | 805.00 |
CF Cash and cash equivalents | 39 065.00 | | 39 065.00 | 39 065.00 |
CJ TOTAL (II) | 39 870.00 | | 39 870.00 | 39 870.00 |
CO Grand total (0 to V) | 184 856.00 | 10 452.00 | 174 404.00 | 184 856.00 |
CU Other investments | 210.00 | | 210.00 | 210.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 000.00 | 11 000.00 | | 11 000.00 |
DD Legal reserve (1) | 1 100.00 | 1 100.00 | | 1 100.00 |
DG Other reserves | 88 732.00 | 66 526.00 | | 88 732.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 359.00 | 22 206.00 | | 14 359.00 |
DL TOTAL (I) | 115 190.00 | 100 832.00 | | 115 190.00 |
DU Loans and Debts from Credit Institutions (3) | 49 710.00 | 28 087.00 | | 49 710.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 562.00 | 6 153.00 | | 2 562.00 |
DX Trade payables and related accounts | 2 314.00 | 415.00 | | 2 314.00 |
DY Tax and social security liabilities | 4 628.00 | 7 232.00 | | 4 628.00 |
EC TOTAL (IV) | 59 213.00 | 41 887.00 | | 59 213.00 |
EE Grand total (I to V) | 174 404.00 | 142 719.00 | | 174 404.00 |
EG Accrued income and payables due within one year | 9 503.00 | 36 840.00 | | 9 503.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 152 994.00 | | 152 994.00 | 152 994.00 |
FJ Net sales | 152 994.00 | | 152 994.00 | 152 994.00 |
FR Total operating income (I) | | | 152 994.00 | |
FU Purchases of raw materials and other supplies | | | 8 495.00 | |
FW Other purchases and external expenses | | | 41 872.00 | |
FX Taxes, duties, and similar payments | | | 6 024.00 | |
FY Salaries and Wages | | | 60 200.00 | |
FZ Social Security Contributions | | | 15 286.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 024.00 | |
GF Total Operating Expenses (II) | | | 134 901.00 | |
GG - OPERATING RESULT (I - II) | | | 18 092.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 1 602.00 | |
GU Total financial expenses (VI) | | | 1 602.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 600.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 493.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 920.00 | | | 1 920.00 |
HD Total exceptional income (VII) | 1 920.00 | | | 1 920.00 |
HE Exceptional expenses on management operations | 1 520.00 | 2 025.00 | | 1 520.00 |
HH Total exceptional expenses (VIII) | 1 520.00 | 2 025.00 | | 1 520.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 400.00 | -2 025.00 | | 400.00 |
HK Income tax | 2 534.00 | 3 447.00 | | 2 534.00 |
HL TOTAL REVENUE (I + III + V + VII) | 154 916.00 | 153 443.00 | | 154 916.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 140 558.00 | 131 237.00 | | 140 558.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 359.00 | 22 206.00 | | 14 359.00 |
| |
| 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 | 142 832.00 | | 2 154.00 | 142 832.00 |
KD ACQUISITIONS Total including other intangible assets | 124 860.00 | | | 124 860.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 884.00 | | 2 154.00 | 14 884.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 088.00 | | | 3 088.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 428.00 | 3 024.00 | | 7 428.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 428.00 | 3 024.00 | | 7 428.00 |
| |
| 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 | 2 314.00 | 2 314.00 | | 2 314.00 |
8D Social Security and Other Social Organizations | 4 499.00 | 4 499.00 | | 4 499.00 |
8E Income Taxes | 129.00 | 129.00 | | 129.00 |
UT Other financial assets | 2 878.00 | 2 878.00 | | 2 878.00 |
UX Other trade receivables | 805.00 | 805.00 | | 805.00 |
VG Loans with a maturity of up to one year at origin | 35 000.00 | 35 000.00 | | 35 000.00 |
VH Loans with a maturity of more than one year at origin | 14 710.00 | 14 710.00 | | 14 710.00 |
VI Group and Associates | 2 562.00 | 2 562.00 | | 2 562.00 |
VJ Loans taken out during the year | 35 000.00 | | | 35 000.00 |
VK Loans repaid during the year | 13 377.00 | | | 13 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 683.00 | 3 683.00 | | 3 683.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 213.00 | 59 213.00 | | 59 213.00 |
