| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 926.00 | 1 926.00 | | 1 926.00 |
AH Goodwill | 60 020.00 | | 60 020.00 | 60 020.00 |
AR Technical installations, industrial equipment and tools | 7 122.00 | 4 230.00 | 2 892.00 | 7 122.00 |
AT Other tangible assets | 169 983.00 | 108 651.00 | 61 331.00 | 169 983.00 |
BH Other financial assets | 7 623.00 | | 7 623.00 | 7 623.00 |
BJ TOTAL (I) | 248 924.00 | 114 808.00 | 134 117.00 | 248 924.00 |
BT Goods | 5 644.00 | | 5 644.00 | 5 644.00 |
BZ Other receivables | 46 453.00 | | 46 453.00 | 46 453.00 |
CF Cash and cash equivalents | 168 983.00 | | 168 983.00 | 168 983.00 |
CH Prepaid expenses | 639.00 | | 639.00 | 639.00 |
CJ TOTAL (II) | 221 720.00 | | 221 720.00 | 221 720.00 |
CO Grand total (0 to V) | 470 644.00 | 114 808.00 | 355 836.00 | 470 644.00 |
CU Other investments | 2 250.00 | | 2 250.00 | 2 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 133 912.00 | 133 912.00 | | 133 912.00 |
DH Retained earnings | 54 886.00 | | | 54 886.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 473.00 | 54 886.00 | | 18 473.00 |
DJ Investment subsidies | 19 200.00 | 25 600.00 | | 19 200.00 |
DL TOTAL (I) | 281 472.00 | 269 399.00 | | 281 472.00 |
DU Loans and Debts from Credit Institutions (3) | 42 164.00 | 75 387.00 | | 42 164.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71.00 | 3 777.00 | | 71.00 |
DX Trade payables and related accounts | 1 876.00 | 2 851.00 | | 1 876.00 |
DY Tax and social security liabilities | 19 438.00 | 12 545.00 | | 19 438.00 |
EA Other liabilities | 10 815.00 | 1 368.00 | | 10 815.00 |
EC TOTAL (IV) | 74 364.00 | 95 927.00 | | 74 364.00 |
EE Grand total (I to V) | 355 836.00 | 365 326.00 | | 355 836.00 |
EI Including equity loans | 71.00 | | | 71.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 195 703.00 | | 195 703.00 | 195 703.00 |
FJ Net sales | 195 703.00 | | 195 703.00 | 195 703.00 |
FQ Other income | | | 249.00 | |
FR Total operating income (I) | | | 195 951.00 | |
FS Purchases of goods (including customs duties) | | | 49 414.00 | |
FT Inventory change (goods) | | | 6 742.00 | |
FU Purchases of raw materials and other supplies | | | 684.00 | |
FW Other purchases and external expenses | | | 53 430.00 | |
FX Taxes, duties, and similar payments | | | 1 815.00 | |
FY Salaries and Wages | | | 49 415.00 | |
FZ Social Security Contributions | | | 2 221.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 183.00 | |
GE Other Expenses | | | 179.00 | |
GF Total Operating Expenses (II) | | | 186 083.00 | |
GG - OPERATING RESULT (I - II) | | | 9 868.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 127.00 | |
GU Total financial expenses (VI) | | | 1 127.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 127.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 741.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 797.00 | | | 5 797.00 |
HB Exceptional income from capital transactions | 6 400.00 | 6 400.00 | | 6 400.00 |
HD Total exceptional income (VII) | 12 197.00 | 6 400.00 | | 12 197.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 197.00 | 6 400.00 | | 12 197.00 |
HK Income tax | 2 465.00 | 3 142.00 | | 2 465.00 |
HL TOTAL REVENUE (I + III + V + VII) | 208 148.00 | 232 653.00 | | 208 148.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 189 675.00 | 177 767.00 | | 189 675.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 473.00 | 54 886.00 | | 18 473.00 |
| |
| 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 | 248 924.00 | | | 248 924.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 873.00 | |
I4 DECREASES Grand Total | | | 248 924.00 | |
IO DECREASES Total including other intangible assets | | | 61 946.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 177 105.00 | |
KD ACQUISITIONS Total including other intangible assets | 61 946.00 | | | 61 946.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 177 105.00 | | | 177 105.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 873.00 | | | 9 873.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 92 625.00 | 22 183.00 | | 92 625.00 |
PE DEPRECIATION Total including other intangible assets | 1 926.00 | | | 1 926.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 90 699.00 | 22 183.00 | | 90 699.00 |
| |
| 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 | 1 876.00 | 1 876.00 | | 1 876.00 |
8C Staff and Related Accounts | 8 122.00 | 8 122.00 | | 8 122.00 |
8D Social Security and Other Social Organizations | 4 387.00 | 4 387.00 | | 4 387.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 815.00 | 10 815.00 | | 10 815.00 |
UT Other financial assets | 7 623.00 | 7 623.00 | | 7 623.00 |
VB VAT | 8 345.00 | 8 345.00 | | 8 345.00 |
VC Group and associates | 19 844.00 | 19 844.00 | | 19 844.00 |
VG Loans with a maturity of up to one year at origin | 5.00 | 5.00 | | 5.00 |
VH Loans with a maturity of more than one year at origin | 42 159.00 | 33 670.00 | 8 489.00 | 42 159.00 |
VI Group and Associates | 71.00 | 71.00 | | 71.00 |
VK Loans repaid during the year | 3 321.00 | | | 3 321.00 |
VM Income taxes | 14 874.00 | 14 874.00 | | 14 874.00 |
VP Miscellaneous | 3 299.00 | 3 299.00 | | 3 299.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 803.00 | 2 803.00 | | 2 803.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 91.00 | 91.00 | | 91.00 |
VS Prepaid expenses | 639.00 | 639.00 | | 639.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 716.00 | 54 716.00 | | 54 716.00 |
VW VAT | 4 127.00 | 4 127.00 | | 4 127.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 364.00 | 65 875.00 | 8 489.00 | 74 364.00 |
