| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 298 000.00 | | 298 000.00 | 298 000.00 |
AP Buildings | 291 888.00 | 288 647.00 | 3 241.00 | 291 888.00 |
AR Technical installations, industrial equipment and tools | 15 539.00 | 14 548.00 | 991.00 | 15 539.00 |
AT Other tangible assets | 100.00 | 100.00 | | 100.00 |
BH Other financial assets | 7 000.00 | | 7 000.00 | 7 000.00 |
BJ TOTAL (I) | 612 527.00 | 303 295.00 | 309 232.00 | 612 527.00 |
BT Goods | 8 582.00 | | 8 582.00 | 8 582.00 |
BZ Other receivables | 35 969.00 | | 35 969.00 | 35 969.00 |
CF Cash and cash equivalents | 41 322.00 | | 41 322.00 | 41 322.00 |
CH Prepaid expenses | 1 795.00 | | 1 795.00 | 1 795.00 |
CJ TOTAL (II) | 87 668.00 | | 87 668.00 | 87 668.00 |
CO Grand total (0 to V) | 700 195.00 | 303 296.00 | 396 900.00 | 700 195.00 |
| |
| 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) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 174 290.00 | 215 498.00 | | 174 290.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 234.00 | -41 207.00 | | 8 234.00 |
DL TOTAL (I) | 191 324.00 | 183 091.00 | | 191 324.00 |
DU Loans and Debts from Credit Institutions (3) | 75 180.00 | 99 531.00 | | 75 180.00 |
DV Miscellaneous Loans and Financial Debts (4) | 79.00 | 112.00 | | 79.00 |
DX Trade payables and related accounts | 45 415.00 | 41 840.00 | | 45 415.00 |
DY Tax and social security liabilities | 70 809.00 | 56 969.00 | | 70 809.00 |
EA Other liabilities | 14 092.00 | 2 349.00 | | 14 092.00 |
EC TOTAL (IV) | 205 575.00 | 200 801.00 | | 205 575.00 |
EE Grand total (I to V) | 396 900.00 | 383 889.00 | | 396 900.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 184 077.00 | |
FJ Net sales | | | 184 077.00 | |
FO Operating subsidies | | | 47 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 358.00 | |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 235 952.00 | |
FS Purchases of goods (including customs duties) | | | 53 861.00 | |
FT Inventory change (goods) | | | 5 913.00 | |
FW Other purchases and external expenses | | | 75 734.00 | |
FX Taxes, duties, and similar payments | | | 1 300.00 | |
FY Salaries and Wages | | | 71 849.00 | |
FZ Social Security Contributions | | | 18 522.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 546.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 229 737.00 | |
GG - OPERATING RESULT (I - II) | | | 6 215.00 | |
GR Interest and similar expenses | | | 2 648.00 | |
GU Total financial expenses (VI) | | | 2 648.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 648.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 375.00 | 263.00 | | 5 375.00 |
HD Total exceptional income (VII) | 5 375.00 | 263.00 | | 5 375.00 |
HE Exceptional expenses on management operations | 709.00 | | | 709.00 |
HH Total exceptional expenses (VIII) | 709.00 | 3 329.00 | | 709.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 667.00 | -3 066.00 | | 4 667.00 |
HL TOTAL REVENUE (I + III + V + VII) | 241 327.00 | 450 197.00 | | 241 327.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 233 093.00 | 491 404.00 | | 233 093.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 234.00 | -41 207.00 | | 8 234.00 |
| |
| 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 | 612 427.00 | | 100.00 | 612 427.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 000.00 | |
I4 DECREASES Grand Total | | | 612 527.00 | |
IO DECREASES Total including other intangible assets | | | 298 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 307 527.00 | |
KD ACQUISITIONS Total including other intangible assets | 298 000.00 | | | 298 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 307 427.00 | | 100.00 | 307 427.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 000.00 | | | 7 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 300 750.00 | 2 546.00 | | 300 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 300 750.00 | 2 546.00 | | 300 750.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 79.00 | 79.00 | | 79.00 |
8B Suppliers and Related Accounts | 45 415.00 | 45 415.00 | | 45 415.00 |
8D Social Security and Other Social Organizations | 70 809.00 | 70 809.00 | | 70 809.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 092.00 | 14 092.00 | | 14 092.00 |
UT Other financial assets | 7 000.00 | | 7 000.00 | 7 000.00 |
VG Loans with a maturity of up to one year at origin | 149.00 | 149.00 | | 149.00 |
VH Loans with a maturity of more than one year at origin | 75 031.00 | 25 892.00 | 49 139.00 | 75 031.00 |
VJ Loans taken out during the year | 15 000.00 | | | 15 000.00 |
VK Loans repaid during the year | 20 693.00 | | | 20 693.00 |
VP Miscellaneous | 35 969.00 | 35 969.00 | | 35 969.00 |
VS Prepaid expenses | 1 795.00 | 1 795.00 | | 1 795.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 764.00 | 37 764.00 | 7 000.00 | 44 764.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 205 576.00 | 156 436.00 | 49 139.00 | 205 576.00 |
