| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 000.00 | | 45 000.00 | 45 000.00 |
AR Technical installations, industrial equipment and tools | 30 062.00 | 24 429.00 | 5 633.00 | 30 062.00 |
AT Other tangible assets | 8 575.00 | 2 796.00 | 5 779.00 | 8 575.00 |
BH Other financial assets | 2 282.00 | | 2 282.00 | 2 282.00 |
BJ TOTAL (I) | 85 919.00 | 27 225.00 | 58 694.00 | 85 919.00 |
BT Goods | 868.00 | | 868.00 | 868.00 |
BX Customers and related accounts | 8 767.00 | | 8 767.00 | 8 767.00 |
BZ Other receivables | 4 031.00 | | 4 031.00 | 4 031.00 |
CD Marketable securities | 3 000.00 | | 3 000.00 | 3 000.00 |
CF Cash and cash equivalents | 18 518.00 | | 18 518.00 | 18 518.00 |
CJ TOTAL (II) | 35 183.00 | | 35 183.00 | 35 183.00 |
CO Grand total (0 to V) | 121 102.00 | 27 225.00 | 93 877.00 | 121 102.00 |
CP Shares due in less than one year | 2 282.00 | | | 2 282.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 67 334.00 | 53 998.00 | | 67 334.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 724.00 | 13 336.00 | | -5 724.00 |
DL TOTAL (I) | 72 610.00 | 78 334.00 | | 72 610.00 |
DU Loans and Debts from Credit Institutions (3) | | 6 459.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 7 362.00 | 8 405.00 | | 7 362.00 |
DX Trade payables and related accounts | 9 698.00 | 7 248.00 | | 9 698.00 |
DY Tax and social security liabilities | 4 207.00 | 5 497.00 | | 4 207.00 |
EC TOTAL (IV) | 21 267.00 | 27 609.00 | | 21 267.00 |
EE Grand total (I to V) | 93 877.00 | 105 943.00 | | 93 877.00 |
EG Accrued income and payables due within one year | 21 267.00 | 27 609.00 | | 21 267.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 104 735.00 | | 104 735.00 | 104 735.00 |
FG Production sold - services | 50 905.00 | | 50 905.00 | 50 905.00 |
FJ Net sales | 155 640.00 | | 155 640.00 | 155 640.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 155 643.00 | |
FS Purchases of goods (including customs duties) | | | 80 512.00 | |
FT Inventory change (goods) | | | 678.00 | |
FW Other purchases and external expenses | | | 39 439.00 | |
FX Taxes, duties, and similar payments | | | 2 778.00 | |
FY Salaries and Wages | | | 24 355.00 | |
FZ Social Security Contributions | | | 9 206.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 992.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 160 967.00 | |
GG - OPERATING RESULT (I - II) | | | -5 324.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 400.00 | |
GU Total financial expenses (VI) | | | 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 724.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 1 559.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 155 643.00 | 162 983.00 | | 155 643.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 368.00 | 149 647.00 | | 161 368.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 724.00 | 13 336.00 | | -5 724.00 |
| |
| 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 | 78 919.00 | | 7 000.00 | 78 919.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 282.00 | |
I4 DECREASES Grand Total | | | 85 919.00 | |
IO DECREASES Total including other intangible assets | | | 45 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 637.00 | |
KD ACQUISITIONS Total including other intangible assets | 45 000.00 | | | 45 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 637.00 | | 7 000.00 | 31 637.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 282.00 | | | 2 282.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 234.00 | 3 992.00 | | 23 234.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 234.00 | 3 992.00 | | 23 234.00 |
| |
| 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 | 9 698.00 | 9 698.00 | | 9 698.00 |
8C Staff and Related Accounts | 1 896.00 | 1 896.00 | | 1 896.00 |
8D Social Security and Other Social Organizations | 1 536.00 | 1 536.00 | | 1 536.00 |
UT Other financial assets | 2 282.00 | 2 282.00 | | 2 282.00 |
UX Other trade receivables | 8 767.00 | 8 767.00 | | 8 767.00 |
VB VAT | 1 668.00 | 1 668.00 | | 1 668.00 |
VI Group and Associates | 7 362.00 | 7 362.00 | | 7 362.00 |
VK Loans repaid during the year | 6 459.00 | | | 6 459.00 |
VQ Other Taxes, Duties, and Similar Debts | 12.00 | 12.00 | | 12.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 363.00 | 2 363.00 | | 2 363.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 079.00 | 15 079.00 | | 15 079.00 |
VW VAT | 763.00 | 763.00 | | 763.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 267.00 | 21 267.00 | | 21 267.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 890.00 | 880.00 | | 890.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 45.00 | 49.00 | | 45.00 |
ST Other accounts | 15 604.00 | 14 452.00 | | 15 604.00 |
XQ Rental, rental and co-ownership charges | 19 349.00 | 12 121.00 | | 19 349.00 |
YT Subcontracting | 4 441.00 | 5 048.00 | | 4 441.00 |
YW Business tax | 1 888.00 | 1 880.00 | | 1 888.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 778.00 | 2 760.00 | | 2 778.00 |
YY Amount of VAT collected | 31 129.00 | 31 691.00 | | 31 129.00 |
YZ Total deductible VAT on goods and services | 23 147.00 | 20 899.00 | | 23 147.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 39 439.00 | 31 670.00 | | 39 439.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
