| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 21 000.00 | |
AR Technical installations, industrial equipment and tools | | | 132.00 | |
AT Other tangible assets | | | 655.00 | |
BJ TOTAL (I) | | | 21 937.00 | |
BL Raw materials, supplies | | | 3 578.00 | |
BN Goods in progress | | | 14 876.00 | |
BX Customers and related accounts | | | 7 320.00 | |
BZ Other receivables | | | 4 710.00 | |
CF Cash and cash equivalents | | | 24 329.00 | |
CH Prepaid expenses | | | 2 465.00 | |
CJ TOTAL (II) | | | 57 280.00 | |
CO Grand total (0 to V) | | | 79 217.00 | |
CU Other investments | | | 150.00 | |
| |
| 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 |
DG Other reserves | 34 591.00 | 34 591.00 | | 34 591.00 |
DH Retained earnings | 294.00 | 140.00 | | 294.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 303.00 | 154.00 | | 5 303.00 |
DL TOTAL (I) | 48 989.00 | 43 686.00 | | 48 989.00 |
DU Loans and Debts from Credit Institutions (3) | 98.00 | 186.00 | | 98.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4.00 | 4.00 | | 4.00 |
DX Trade payables and related accounts | 11 045.00 | 18 269.00 | | 11 045.00 |
DY Tax and social security liabilities | 19 080.00 | 24 473.00 | | 19 080.00 |
EC TOTAL (IV) | 30 228.00 | 42 933.00 | | 30 228.00 |
EE Grand total (I to V) | 79 217.00 | 86 620.00 | | 79 217.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 253 046.00 | |
FJ Net sales | | | 253 046.00 | |
FM Inventory production | | | -633.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 252 418.00 | |
FS Purchases of goods (including customs duties) | | | 50 985.00 | |
FT Inventory change (goods) | | | 3 633.00 | |
FW Other purchases and external expenses | | | 35 244.00 | |
FX Taxes, duties, and similar payments | | | 2 883.00 | |
FY Salaries and Wages | | | 96 262.00 | |
FZ Social Security Contributions | | | 54 380.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 944.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 244 349.00 | |
GG - OPERATING RESULT (I - II) | | | 8 069.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 2 751.00 | |
GU Total financial expenses (VI) | | | 2 751.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 749.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 320.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HF Exceptional expenses on capital transactions | | 7.00 | | |
HH Total exceptional expenses (VIII) | 17.00 | 7.00 | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | -7.00 | | -17.00 |
HL TOTAL REVENUE (I + III + V + VII) | 252 420.00 | 256 755.00 | | 252 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 247 117.00 | 256 600.00 | | 247 117.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 303.00 | 154.00 | | 5 303.00 |
| |
| 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 | 45 142.00 | | | 45 142.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | 709.00 | 44 433.00 | |
IO DECREASES Total including other intangible assets | | | 23 935.00 | |
IY DECREASES Total Tangible Fixed Assets | | 709.00 | 20 348.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 935.00 | | | 23 935.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 057.00 | | | 21 057.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 260.00 | 945.00 | 709.00 | 22 260.00 |
PE DEPRECIATION Total including other intangible assets | 2 935.00 | | | 2 935.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 325.00 | 945.00 | 709.00 | 19 325.00 |
| |
| 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 | 11 045.00 | 11 045.00 | | 11 045.00 |
8C Staff and Related Accounts | 2 516.00 | 2 516.00 | | 2 516.00 |
8D Social Security and Other Social Organizations | 9 816.00 | 9 816.00 | | 9 816.00 |
UX Other trade receivables | 7 320.00 | 7 320.00 | | 7 320.00 |
UY Staff and related accounts | 1 778.00 | 1 778.00 | | 1 778.00 |
VB VAT | 2 932.00 | 2 932.00 | | 2 932.00 |
VG Loans with a maturity of up to one year at origin | 98.00 | 98.00 | | 98.00 |
VI Group and Associates | 4.00 | 4.00 | | 4.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 318.00 | 1 318.00 | | 1 318.00 |
VS Prepaid expenses | 2 465.00 | 2 465.00 | | 2 465.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 496.00 | 14 496.00 | | 14 496.00 |
VW VAT | 5 431.00 | 5 431.00 | | 5 431.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 229.00 | 30 229.00 | | 30 229.00 |
