| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 18 294.00 | | 18 294.00 | 18 294.00 |
AR Technical installations, industrial equipment and tools | 18 549.00 | 16 356.00 | 2 193.00 | 18 549.00 |
AT Other tangible assets | 56 784.00 | 55 712.00 | 1 072.00 | 56 784.00 |
BH Other financial assets | 2 438.00 | | 2 438.00 | 2 438.00 |
BJ TOTAL (I) | 96 065.00 | 72 068.00 | 23 997.00 | 96 065.00 |
BT Goods | 2 526.00 | | 2 526.00 | 2 526.00 |
BZ Other receivables | 3 656.00 | | 3 656.00 | 3 656.00 |
CF Cash and cash equivalents | 36 481.00 | | 36 481.00 | 36 481.00 |
CJ TOTAL (II) | 42 662.00 | | 42 662.00 | 42 662.00 |
CO Grand total (0 to V) | 138 727.00 | 72 068.00 | 66 659.00 | 138 727.00 |
| |
| 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 |
DH Retained earnings | 25 153.00 | 32 933.00 | | 25 153.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -833.00 | -7 780.00 | | -833.00 |
DL TOTAL (I) | 33 120.00 | 33 953.00 | | 33 120.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 844.00 | 20 599.00 | | 26 844.00 |
DX Trade payables and related accounts | 2 886.00 | 3 427.00 | | 2 886.00 |
DY Tax and social security liabilities | 3 808.00 | 11 780.00 | | 3 808.00 |
EC TOTAL (IV) | 33 539.00 | 35 805.00 | | 33 539.00 |
EE Grand total (I to V) | 66 659.00 | 69 758.00 | | 66 659.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 135 832.00 | | 135 832.00 | 135 832.00 |
FJ Net sales | 135 832.00 | | 135 832.00 | 135 832.00 |
FN Capitalized production | | | 814.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 261.00 | |
FQ Other income | | | 32.00 | |
FR Total operating income (I) | | | 140 939.00 | |
FT Inventory change (goods) | | | 242.00 | |
FU Purchases of raw materials and other supplies | | | 38 556.00 | |
FW Other purchases and external expenses | | | 45 673.00 | |
FX Taxes, duties, and similar payments | | | 5 437.00 | |
FY Salaries and Wages | | | 35 095.00 | |
FZ Social Security Contributions | | | 15 567.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 033.00 | |
GE Other Expenses | | | 168.00 | |
GF Total Operating Expenses (II) | | | 141 772.00 | |
GG - OPERATING RESULT (I - II) | | | -833.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 140 939.00 | 136 471.00 | | 140 939.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 772.00 | 144 251.00 | | 141 772.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -833.00 | -7 780.00 | | -833.00 |
| |
| 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 | 96 065.00 | | | 96 065.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 438.00 | |
I4 DECREASES Grand Total | | | 96 065.00 | |
IO DECREASES Total including other intangible assets | | | 18 294.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 75 333.00 | |
KD ACQUISITIONS Total including other intangible assets | 18 294.00 | | | 18 294.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 75 333.00 | | | 75 333.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 438.00 | | | 2 438.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 71 034.00 | 1 033.00 | | 71 034.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 71 034.00 | 1 033.00 | | 71 034.00 |
| |
| 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 | 2 886.00 | 2 886.00 | | 2 886.00 |
8D Social Security and Other Social Organizations | 2 712.00 | 2 712.00 | | 2 712.00 |
UT Other financial assets | 2 438.00 | | | 2 438.00 |
UY Staff and related accounts | 1 000.00 | | | 1 000.00 |
VB VAT | 248.00 | | | 248.00 |
VI Group and Associates | 26 844.00 | 26 844.00 | | 26 844.00 |
VM Income taxes | 2 408.00 | | | 2 408.00 |
VQ Other Taxes, Duties, and Similar Debts | 494.00 | 494.00 | | 494.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 093.00 | 3 655.00 | 2 438.00 | 6 093.00 |
VW VAT | 602.00 | 602.00 | | 602.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 539.00 | 33 539.00 | | 33 539.00 |
