| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 456.00 | 2 456.00 | | 2 456.00 |
AH Goodwill | 125 000.00 | | 125 000.00 | 125 000.00 |
AR Technical installations, industrial equipment and tools | 24 119.00 | 17 166.00 | 6 953.00 | 24 119.00 |
AT Other tangible assets | 29 007.00 | 23 496.00 | 5 510.00 | 29 007.00 |
BH Other financial assets | 2 700.00 | | 2 700.00 | 2 700.00 |
BJ TOTAL (I) | 185 370.00 | 43 119.00 | 142 251.00 | 185 370.00 |
BT Goods | 22 938.00 | | 22 938.00 | 22 938.00 |
BX Customers and related accounts | 10 625.00 | 658.00 | 9 967.00 | 10 625.00 |
BZ Other receivables | 6 665.00 | | 6 665.00 | 6 665.00 |
CF Cash and cash equivalents | 59 186.00 | | 59 186.00 | 59 186.00 |
CH Prepaid expenses | 1 861.00 | | 1 861.00 | 1 861.00 |
CJ TOTAL (II) | 101 275.00 | 658.00 | 100 617.00 | 101 275.00 |
CO Grand total (0 to V) | 286 645.00 | 43 777.00 | 242 868.00 | 286 645.00 |
CU Other investments | 2 088.00 | | 2 088.00 | 2 088.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 134 394.00 | 127 084.00 | | 134 394.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 934.00 | 7 309.00 | | 11 934.00 |
DL TOTAL (I) | 154 578.00 | 142 644.00 | | 154 578.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 087.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 78.00 | 78.00 | | 78.00 |
DX Trade payables and related accounts | 33 634.00 | 17 530.00 | | 33 634.00 |
DY Tax and social security liabilities | 54 579.00 | 57 771.00 | | 54 579.00 |
EA Other liabilities | | 951.00 | | |
EC TOTAL (IV) | 88 290.00 | 78 417.00 | | 88 290.00 |
EE Grand total (I to V) | 242 868.00 | 221 061.00 | | 242 868.00 |
EG Accrued income and payables due within one year | 88 290.00 | 78 417.00 | | 88 290.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 128 824.00 | | 128 824.00 | 128 824.00 |
FG Production sold - services | 298 120.00 | | 298 120.00 | 298 120.00 |
FJ Net sales | 426 944.00 | | 426 944.00 | 426 944.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 132.00 | |
FQ Other income | | | 285.00 | |
FR Total operating income (I) | | | 430 361.00 | |
FS Purchases of goods (including customs duties) | | | 85 031.00 | |
FT Inventory change (goods) | | | 68.00 | |
FU Purchases of raw materials and other supplies | | | 14 303.00 | |
FW Other purchases and external expenses | | | 121 722.00 | |
FX Taxes, duties, and similar payments | | | 8 791.00 | |
FY Salaries and Wages | | | 141 312.00 | |
FZ Social Security Contributions | | | 43 583.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 767.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 658.00 | |
GE Other Expenses | | | 179.00 | |
GF Total Operating Expenses (II) | | | 418 413.00 | |
GG - OPERATING RESULT (I - II) | | | 11 948.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 13.00 | |
GU Total financial expenses (VI) | | | 13.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 934.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 314.00 | 5 605.00 | | 1 314.00 |
A2 TOTAL ASSETS | 17 280.00 | 15 748.00 | | 17 280.00 |
HK Income tax | | -395.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 430 361.00 | 457 434.00 | | 430 361.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 418 427.00 | 450 124.00 | | 418 427.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 934.00 | 7 309.00 | | 11 934.00 |
HP References: Equipment leasing | 5 256.00 | 7 414.00 | | 5 256.00 |
| |
| 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 | 187 355.00 | | 5 028.00 | 187 355.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 788.00 | |
I4 DECREASES Grand Total | | 7 013.00 | 185 370.00 | |
IO DECREASES Total including other intangible assets | | | 127 456.00 | |
IY DECREASES Total Tangible Fixed Assets | | 7 013.00 | 53 126.00 | |
KD ACQUISITIONS Total including other intangible assets | 127 456.00 | | | 127 456.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 55 111.00 | | 5 028.00 | 55 111.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 788.00 | | | 4 788.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 47 365.00 | 2 767.00 | 7 013.00 | 47 365.00 |
PE DEPRECIATION Total including other intangible assets | 2 456.00 | | | 2 456.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 909.00 | 2 767.00 | 7 013.00 | 44 909.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 818.00 | 658.00 | 1 818.00 | 1 818.00 |
7B Total provisions for depreciation | 1 818.00 | 658.00 | 1 818.00 | 1 818.00 |
7C Grand total | 1 818.00 | 658.00 | 1 818.00 | 1 818.00 |
UE of which provisions and reversals: - Operating | | 658.00 | 1 818.00 | |
| |
| 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 | 33 634.00 | 33 634.00 | | 33 634.00 |
8C Staff and Related Accounts | 23 402.00 | 23 402.00 | | 23 402.00 |
8D Social Security and Other Social Organizations | 25 100.00 | 25 100.00 | | 25 100.00 |
UT Other financial assets | 2 700.00 | | 2 700.00 | 2 700.00 |
UX Other trade receivables | 9 835.00 | 9 835.00 | | 9 835.00 |
VA Doubtful or disputed receivables | 790.00 | 790.00 | | 790.00 |
VB VAT | 4 743.00 | 4 743.00 | | 4 743.00 |
VI Group and Associates | 78.00 | 78.00 | | 78.00 |
VK Loans repaid during the year | 1 937.00 | | | 1 937.00 |
VQ Other Taxes, Duties, and Similar Debts | 935.00 | 935.00 | | 935.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 922.00 | 1 922.00 | | 1 922.00 |
VS Prepaid expenses | 1 861.00 | 1 861.00 | | 1 861.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 850.00 | 19 150.00 | 2 700.00 | 21 850.00 |
VW VAT | 5 142.00 | 5 142.00 | | 5 142.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 290.00 | 88 290.00 | | 88 290.00 |
