| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 105.00 | | 22 105.00 | 22 105.00 |
AP Buildings | 3 151.00 | 3 151.00 | | 3 151.00 |
AT Other tangible assets | 19 993.00 | 13 040.00 | 6 952.00 | 19 993.00 |
BJ TOTAL (I) | 45 249.00 | 16 191.00 | 29 057.00 | 45 249.00 |
BL Raw materials, supplies | 3 721.00 | | 3 721.00 | 3 721.00 |
BR Intermediate and finished products | 115 493.00 | | 115 493.00 | 115 493.00 |
BZ Other receivables | 1 255.00 | | 1 255.00 | 1 255.00 |
CF Cash and cash equivalents | 2 244.00 | | 2 244.00 | 2 244.00 |
CH Prepaid expenses | 2 000.00 | | 2 000.00 | 2 000.00 |
CJ TOTAL (II) | 124 712.00 | | 124 712.00 | 124 712.00 |
CO Grand total (0 to V) | 169 961.00 | 16 191.00 | 153 770.00 | 169 961.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DF Regulated reserves (1) | 40 305.00 | | | 40 305.00 |
DG Other reserves | 20 931.00 | | | 20 931.00 |
DH Retained earnings | 46 639.00 | | | 46 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 451.00 | | | 14 451.00 |
DL TOTAL (I) | 130 712.00 | | | 130 712.00 |
DU Loans and Debts from Credit Institutions (3) | 14 754.00 | | | 14 754.00 |
DV Miscellaneous Loans and Financial Debts (4) | 162.00 | | | 162.00 |
DX Trade payables and related accounts | 4 333.00 | | | 4 333.00 |
DY Tax and social security liabilities | 3 119.00 | | | 3 119.00 |
EA Other liabilities | 690.00 | | | 690.00 |
EC TOTAL (IV) | 23 058.00 | | | 23 058.00 |
EE Grand total (I to V) | 153 770.00 | | | 153 770.00 |
EG Accrued income and payables due within one year | 11 262.00 | | | 11 262.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 78 213.00 | | 78 213.00 | 78 213.00 |
FJ Net sales | 78 213.00 | | 78 213.00 | 78 213.00 |
FO Operating subsidies | | | 13 743.00 | |
FQ Other income | | | 2 106.00 | |
FR Total operating income (I) | | | 94 062.00 | |
FU Purchases of raw materials and other supplies | | | 40 371.00 | |
FV Inventory change (raw materials and supplies) | | | -6 991.00 | |
FW Other purchases and external expenses | | | 22 875.00 | |
FX Taxes, duties, and similar payments | | | 1 627.00 | |
FY Salaries and Wages | | | 14 295.00 | |
FZ Social Security Contributions | | | 4 806.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 634.00 | |
GE Other Expenses | | | 180.00 | |
GF Total Operating Expenses (II) | | | 78 797.00 | |
GG - OPERATING RESULT (I - II) | | | 15 265.00 | |
GR Interest and similar expenses | | | 369.00 | |
GU Total financial expenses (VI) | | | 369.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -369.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 896.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | 847.00 | | | 847.00 |
HH Total exceptional expenses (VIII) | 847.00 | | | 847.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -846.00 | | | -846.00 |
HK Income tax | -401.00 | | | -401.00 |
HL TOTAL REVENUE (I + III + V + VII) | 94 063.00 | | | 94 063.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 612.00 | | | 79 612.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 451.00 | | | 14 451.00 |
| |
| 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 | 54 893.00 | | 1 843.00 | 54 893.00 |
I4 DECREASES Grand Total | | 11 487.00 | 45 249.00 | |
IO DECREASES Total including other intangible assets | | | 22 105.00 | |
IY DECREASES Total Tangible Fixed Assets | | 11 487.00 | 23 144.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 105.00 | | | 22 105.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 787.00 | | 1 843.00 | 32 787.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 044.00 | 1 634.00 | 11 487.00 | 26 044.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 044.00 | 1 634.00 | 11 487.00 | 26 044.00 |
| |
| 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 | 4 333.00 | 4 333.00 | | 4 333.00 |
8D Social Security and Other Social Organizations | 386.00 | 386.00 | | 386.00 |
8E Income Taxes | 743.00 | 743.00 | | 743.00 |
8K Other liabilities (including liabilities related to repo transactions) | 690.00 | 690.00 | | 690.00 |
VB VAT | 1 255.00 | 1 255.00 | | 1 255.00 |
VH Loans with a maturity of more than one year at origin | 14 754.00 | 2 958.00 | 11 796.00 | 14 754.00 |
VI Group and Associates | 162.00 | 162.00 | | 162.00 |
VK Loans repaid during the year | 246.00 | | | 246.00 |
VS Prepaid expenses | 2 000.00 | 2 000.00 | | 2 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 255.00 | 3 255.00 | | 3 255.00 |
VW VAT | 1 990.00 | 1 990.00 | | 1 990.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 058.00 | 11 262.00 | 11 796.00 | 23 058.00 |
| |
| 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 | 584.00 | | | 584.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 732.00 | | | 2 732.00 |
ST Other accounts | 10 842.00 | | | 10 842.00 |
XQ Rental, rental and co-ownership charges | 9 300.00 | | | 9 300.00 |
YW Business tax | 1 043.00 | | | 1 043.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 627.00 | | | 1 627.00 |
YY Amount of VAT collected | 15 709.00 | | | 15 709.00 |
YZ Total deductible VAT on goods and services | 5 857.00 | | | 5 857.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 875.00 | | | 22 875.00 |
| |
| 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 | 1.00 | | | 1.00 |
