| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 270 000.00 | | 270 000.00 | 270 000.00 |
AR Technical installations, industrial equipment and tools | 107 420.00 | 62 288.00 | 45 132.00 | 107 420.00 |
AT Other tangible assets | 151 128.00 | 59 130.00 | 91 998.00 | 151 128.00 |
BH Other financial assets | 3 805.00 | | 3 805.00 | 3 805.00 |
BJ TOTAL (I) | 532 353.00 | 121 417.00 | 410 936.00 | 532 353.00 |
BT Goods | 31 630.00 | | 31 630.00 | 31 630.00 |
BX Customers and related accounts | 6 989.00 | | 6 989.00 | 6 989.00 |
BZ Other receivables | 10 063.00 | | 10 063.00 | 10 063.00 |
CF Cash and cash equivalents | 166 196.00 | | 166 196.00 | 166 196.00 |
CH Prepaid expenses | 3 748.00 | | 3 748.00 | 3 748.00 |
CJ TOTAL (II) | 218 627.00 | | 218 627.00 | 218 627.00 |
CO Grand total (0 to V) | 750 980.00 | 121 417.00 | 629 562.00 | 750 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 352.00 | 170 352.00 | | 170 352.00 |
DB Share, merger, contribution premiums, etc. | 11 088.00 | 11 088.00 | | 11 088.00 |
DD Legal reserve (1) | 5 048.00 | 3 661.00 | | 5 048.00 |
DG Other reserves | 121 706.00 | 95 362.00 | | 121 706.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 989.00 | 27 730.00 | | 14 989.00 |
DL TOTAL (I) | 323 183.00 | 308 194.00 | | 323 183.00 |
DU Loans and Debts from Credit Institutions (3) | 164 847.00 | 214 745.00 | | 164 847.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 119.00 | 16 637.00 | | 37 119.00 |
DX Trade payables and related accounts | 61 207.00 | 64 730.00 | | 61 207.00 |
DY Tax and social security liabilities | 43 207.00 | 30 636.00 | | 43 207.00 |
EC TOTAL (IV) | 306 380.00 | 326 748.00 | | 306 380.00 |
EE Grand total (I to V) | 629 562.00 | 634 941.00 | | 629 562.00 |
EG Accrued income and payables due within one year | 191 817.00 | 161 901.00 | | 191 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 203 361.00 | |
FJ Net sales | | | 1 203 361.00 | |
FQ Other income | | | 8 305.00 | |
FR Total operating income (I) | | | 1 211 667.00 | |
FS Purchases of goods (including customs duties) | | | 856 141.00 | |
FT Inventory change (goods) | | | -562.00 | |
FW Other purchases and external expenses | | | 92 979.00 | |
FX Taxes, duties, and similar payments | | | 3 248.00 | |
FY Salaries and Wages | | | 163 533.00 | |
FZ Social Security Contributions | | | 45 028.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 31 761.00 | |
GE Other Expenses | | | 81.00 | |
GF Total Operating Expenses (II) | | | 1 192 210.00 | |
GG - OPERATING RESULT (I - II) | | | 19 457.00 | |
GL Other interest and similar income | | | 23.00 | |
GP Total financial income (V) | | | 23.00 | |
GR Interest and similar expenses | | | 1 460.00 | |
GU Total financial expenses (VI) | | | 1 460.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 437.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 020.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 79.00 | | | 79.00 |
HD Total exceptional income (VII) | 79.00 | | | 79.00 |
HE Exceptional expenses on management operations | 465.00 | | | 465.00 |
HH Total exceptional expenses (VIII) | 465.00 | | | 465.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -386.00 | | | -386.00 |
HK Income tax | 2 645.00 | 4 894.00 | | 2 645.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 211 769.00 | 1 239 057.00 | | 1 211 769.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 196 780.00 | 1 211 327.00 | | 1 196 780.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 989.00 | 27 730.00 | | 14 989.00 |
| |
| 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 | 532 222.00 | | 131.00 | 532 222.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 805.00 | |
I4 DECREASES Grand Total | | | 532 353.00 | |
IO DECREASES Total including other intangible assets | | | 270 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 258 548.00 | |
KD ACQUISITIONS Total including other intangible assets | 270 000.00 | | | 270 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 258 548.00 | | | 258 548.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 674.00 | | 131.00 | 3 674.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 89 656.00 | 31 761.00 | | 89 656.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 89 656.00 | 31 761.00 | | 89 656.00 |
| |
| 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 | 37 119.00 | 37 119.00 | | 37 119.00 |
8B Suppliers and Related Accounts | 61 207.00 | 61 207.00 | | 61 207.00 |
8D Social Security and Other Social Organizations | 43 207.00 | 43 207.00 | | 43 207.00 |
UT Other financial assets | 3 805.00 | | 3 805.00 | 3 805.00 |
UX Other trade receivables | 6 989.00 | 6 989.00 | | 6 989.00 |
VH Loans with a maturity of more than one year at origin | 164 847.00 | 50 283.00 | 114 563.00 | 164 847.00 |
VK Loans repaid during the year | 49 898.00 | | | 49 898.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 063.00 | 10 063.00 | | 10 063.00 |
VS Prepaid expenses | 3 748.00 | 3 748.00 | | 3 748.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 606.00 | 20 801.00 | 3 805.00 | 24 606.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 306 380.00 | 191 817.00 | 114 563.00 | 306 380.00 |
