| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 2 287.00 | |
AR Technical installations, industrial equipment and tools | | | 99 737.00 | |
AT Other tangible assets | | | 1 869.00 | |
BH Other financial assets | | | 1 402.00 | |
BJ TOTAL (I) | | | 105 295.00 | |
BX Customers and related accounts | | | 162 103.00 | |
BZ Other receivables | | | 62 998.00 | |
CF Cash and cash equivalents | | | 105 277.00 | |
CH Prepaid expenses | | | 4 020.00 | |
CJ TOTAL (II) | | | 334 398.00 | |
CO Grand total (0 to V) | | | 439 693.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 94 627.00 | 78 945.00 | | 94 627.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 547.00 | 15 682.00 | | 6 547.00 |
DL TOTAL (I) | 109 558.00 | 103 012.00 | | 109 558.00 |
DU Loans and Debts from Credit Institutions (3) | 100 000.00 | | | 100 000.00 |
DX Trade payables and related accounts | 65 393.00 | 153 852.00 | | 65 393.00 |
DY Tax and social security liabilities | 42 732.00 | 27 839.00 | | 42 732.00 |
DZ Fixed asset liabilities and related accounts | 120 066.00 | | | 120 066.00 |
EA Other liabilities | 1 944.00 | 1 944.00 | | 1 944.00 |
EC TOTAL (IV) | 330 135.00 | 183 635.00 | | 330 135.00 |
EE Grand total (I to V) | 439 693.00 | 286 646.00 | | 439 693.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 251 148.00 | |
FJ Net sales | | | 251 148.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 209.00 | |
FQ Other income | | | 540.00 | |
FR Total operating income (I) | | | 252 897.00 | |
FU Purchases of raw materials and other supplies | | | 10 306.00 | |
FW Other purchases and external expenses | | | 159 689.00 | |
FX Taxes, duties, and similar payments | | | 1 018.00 | |
FY Salaries and Wages | | | 55 091.00 | |
FZ Social Security Contributions | | | 13 613.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 037.00 | |
GE Other Expenses | | | 2 284.00 | |
GF Total Operating Expenses (II) | | | 243 038.00 | |
GG - OPERATING RESULT (I - II) | | | 9 859.00 | |
GL Other interest and similar income | | | 882.00 | |
GP Total financial income (V) | | | 882.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 882.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 741.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 972.00 | 652.00 | | 2 972.00 |
HH Total exceptional expenses (VIII) | 2 972.00 | 652.00 | | 2 972.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 972.00 | -652.00 | | -2 972.00 |
HK Income tax | 1 222.00 | 2 882.00 | | 1 222.00 |
HL TOTAL REVENUE (I + III + V + VII) | 253 779.00 | 218 302.00 | | 253 779.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 247 232.00 | 202 620.00 | | 247 232.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 547.00 | 15 682.00 | | 6 547.00 |
| |
| 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 | 24 027.00 | | 102 643.00 | 24 027.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 402.00 | |
I4 DECREASES Grand Total | | | 126 670.00 | |
IO DECREASES Total including other intangible assets | | | 2 287.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 122 981.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 287.00 | | | 2 287.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 338.00 | | 102 643.00 | 20 338.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 402.00 | | | 1 402.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 339.00 | 1 037.00 | | 20 339.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 339.00 | 1 037.00 | | 20 339.00 |
| |
| 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 | 65 393.00 | 65 393.00 | | 65 393.00 |
8C Staff and Related Accounts | 1 967.00 | 1 967.00 | | 1 967.00 |
8D Social Security and Other Social Organizations | 9 726.00 | 9 726.00 | | 9 726.00 |
8E Income Taxes | 1 453.00 | 1 453.00 | | 1 453.00 |
8J Fixed Asset Liabilities and Related Accounts | 120 066.00 | 120 066.00 | | 120 066.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 944.00 | 1 944.00 | | 1 944.00 |
UT Other financial assets | 1 402.00 | | 1 402.00 | 1 402.00 |
UX Other trade receivables | 162 103.00 | 162 103.00 | | 162 103.00 |
VB VAT | 54 007.00 | 54 007.00 | | 54 007.00 |
VC Group and associates | 8 572.00 | 8 572.00 | | 8 572.00 |
VH Loans with a maturity of more than one year at origin | 100 000.00 | 20 000.00 | 80 000.00 | 100 000.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 500.00 | 500.00 | | 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 419.00 | 419.00 | | 419.00 |
VS Prepaid expenses | 4 020.00 | 4 020.00 | | 4 020.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 230 523.00 | 229 121.00 | 1 402.00 | 230 523.00 |
VW VAT | 29 085.00 | 29 085.00 | | 29 085.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 330 135.00 | 250 135.00 | 80 000.00 | 330 135.00 |
