| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 47 600.00 | | 47 600.00 | 47 600.00 |
AR Technical installations, industrial equipment and tools | 500.00 | 500.00 | | 500.00 |
AT Other tangible assets | 13 115.00 | 11 867.00 | 1 248.00 | 13 115.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 62 105.00 | 12 367.00 | 49 738.00 | 62 105.00 |
BL Raw materials, supplies | 1 645.00 | | 1 645.00 | 1 645.00 |
BT Goods | 848.00 | | 848.00 | 848.00 |
BV Advances and down payments on orders | 261.00 | | 261.00 | 261.00 |
BZ Other receivables | 4 368.00 | | 4 368.00 | 4 368.00 |
CF Cash and cash equivalents | 19 414.00 | | 19 414.00 | 19 414.00 |
CJ TOTAL (II) | 26 536.00 | | 26 536.00 | 26 536.00 |
CO Grand total (0 to V) | 88 642.00 | 12 367.00 | 76 274.00 | 88 642.00 |
CU Other investments | 290.00 | | 290.00 | 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 16 223.00 | 9 255.00 | | 16 223.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 092.00 | 6 968.00 | | 5 092.00 |
DL TOTAL (I) | 26 816.00 | 21 723.00 | | 26 816.00 |
DU Loans and Debts from Credit Institutions (3) | 19 132.00 | 5 809.00 | | 19 132.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 492.00 | 24 711.00 | | 23 492.00 |
DX Trade payables and related accounts | 1 399.00 | 1 649.00 | | 1 399.00 |
DY Tax and social security liabilities | 5 435.00 | 4 706.00 | | 5 435.00 |
EA Other liabilities | 1.00 | 1.00 | | 1.00 |
EC TOTAL (IV) | 49 459.00 | 36 875.00 | | 49 459.00 |
EE Grand total (I to V) | 76 274.00 | 58 599.00 | | 76 274.00 |
EG Accrued income and payables due within one year | 10 334.00 | 34 531.00 | | 10 334.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 283.00 | | 2 283.00 | 2 283.00 |
FG Production sold - services | 49 456.00 | | 49 456.00 | 49 456.00 |
FJ Net sales | 51 739.00 | | 51 739.00 | 51 739.00 |
FO Operating subsidies | | | 8 388.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 76.00 | |
FR Total operating income (I) | | | 60 203.00 | |
FS Purchases of goods (including customs duties) | | | 1 111.00 | |
FT Inventory change (goods) | | | 226.00 | |
FU Purchases of raw materials and other supplies | | | 3 010.00 | |
FV Inventory change (raw materials and supplies) | | | -68.00 | |
FW Other purchases and external expenses | | | 19 140.00 | |
FX Taxes, duties, and similar payments | | | 1 682.00 | |
FY Salaries and Wages | | | 23 179.00 | |
FZ Social Security Contributions | | | 5 728.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 613.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 55 621.00 | |
GG - OPERATING RESULT (I - II) | | | 4 582.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 91.00 | |
GU Total financial expenses (VI) | | | 91.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -89.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 493.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 9.00 | | 1.00 |
HB Exceptional income from capital transactions | 725.00 | 6 614.00 | | 725.00 |
HD Total exceptional income (VII) | 726.00 | 6 623.00 | | 726.00 |
HE Exceptional expenses on management operations | | 123.00 | | |
HF Exceptional expenses on capital transactions | 707.00 | 1 149.00 | | 707.00 |
HH Total exceptional expenses (VIII) | 707.00 | 1 272.00 | | 707.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19.00 | 5 351.00 | | 19.00 |
HK Income tax | -581.00 | 952.00 | | -581.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 931.00 | 69 054.00 | | 60 931.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 839.00 | 62 086.00 | | 55 839.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 092.00 | 6 968.00 | | 5 092.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 806.00 | 1 613.00 | 2 051.00 | 12 806.00 |
PE DEPRECIATION Total including other intangible assets | 2 051.00 | | 2 051.00 | 2 051.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 755.00 | 1 613.00 | | 10 755.00 |
| |
| 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 | 5.00 | 5.00 | | 5.00 |
8B Suppliers and Related Accounts | 1 399.00 | 1 399.00 | | 1 399.00 |
8D Social Security and Other Social Organizations | 5 435.00 | 5 435.00 | | 5 435.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23 488.00 | | | 23 488.00 |
UT Other financial assets | 600.00 | | 600.00 | 600.00 |
VH Loans with a maturity of more than one year at origin | 19 132.00 | 3 495.00 | 14 370.00 | 19 132.00 |
VJ Loans taken out during the year | 15 000.00 | | | 15 000.00 |
VK Loans repaid during the year | 1 677.00 | | | 1 677.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 368.00 | 4 368.00 | | 4 368.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 968.00 | 4 368.00 | 600.00 | 4 968.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 459.00 | 10 334.00 | 14 370.00 | 49 459.00 |
