| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 796.00 | 10 796.00 | | 10 796.00 |
AH Goodwill | 15 245.00 | | 15 245.00 | 15 245.00 |
AT Other tangible assets | 9 771.00 | 9 771.00 | | 9 771.00 |
BF Loans | 24 596.00 | | 24 596.00 | 24 596.00 |
BJ TOTAL (I) | 60 407.00 | 20 567.00 | 39 841.00 | 60 407.00 |
BT Goods | 5 575.00 | | 5 575.00 | 5 575.00 |
BX Customers and related accounts | 144 495.00 | 32 498.00 | 111 996.00 | 144 495.00 |
CF Cash and cash equivalents | 219 952.00 | | 219 952.00 | 219 952.00 |
CJ TOTAL (II) | 370 022.00 | 32 498.00 | 337 524.00 | 370 022.00 |
CO Grand total (0 to V) | 430 430.00 | 53 065.00 | 377 364.00 | 430 430.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DF Regulated reserves (1) | 2.00 | 2.00 | | 2.00 |
DG Other reserves | 30 881.00 | 1 471.00 | | 30 881.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 035.00 | 29 410.00 | | 2 035.00 |
DL TOTAL (I) | 197 918.00 | 195 883.00 | | 197 918.00 |
DU Loans and Debts from Credit Institutions (3) | 104 712.00 | 77 928.00 | | 104 712.00 |
DW Advances and down payments received on current orders | | 9 071.00 | | |
DX Trade payables and related accounts | 63 143.00 | 101 305.00 | | 63 143.00 |
DY Tax and social security liabilities | 11 591.00 | 1 910.00 | | 11 591.00 |
EC TOTAL (IV) | 179 446.00 | 190 215.00 | | 179 446.00 |
EE Grand total (I to V) | 377 364.00 | 386 098.00 | | 377 364.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 413 273.00 | |
FJ Net sales | | | 413 273.00 | |
FR Total operating income (I) | | | 413 273.00 | |
FS Purchases of goods (including customs duties) | | | 293 672.00 | |
FT Inventory change (goods) | | | -5 575.00 | |
FW Other purchases and external expenses | | | 113 713.00 | |
FX Taxes, duties, and similar payments | | | 577.00 | |
GF Total Operating Expenses (II) | | | 402 387.00 | |
GG - OPERATING RESULT (I - II) | | | 10 886.00 | |
GP Total financial income (V) | | | 1 868.00 | |
GU Total financial expenses (VI) | | | 3 690.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 822.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 064.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 402.00 | 14 891.00 | | 402.00 |
HH Total exceptional expenses (VIII) | 7 431.00 | | | 7 431.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 029.00 | 14 891.00 | | -7 029.00 |
HL TOTAL REVENUE (I + III + V + VII) | 415 543.00 | 510 913.00 | | 415 543.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 413 508.00 | 481 503.00 | | 413 508.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 035.00 | 29 410.00 | | 2 035.00 |
| |
| 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 | 60 407.00 | | | 60 407.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 596.00 | |
I4 DECREASES Grand Total | | | 60 407.00 | |
IO DECREASES Total including other intangible assets | | | 26 041.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 771.00 | |
KD ACQUISITIONS Total including other intangible assets | 26 041.00 | | | 26 041.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 771.00 | | | 9 771.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 596.00 | | | 24 596.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 567.00 | | | 20 567.00 |
PE DEPRECIATION Total including other intangible assets | 10 796.00 | | | 10 796.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 771.00 | | | 9 771.00 |
| |
| 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 | 63 143.00 | 63 143.00 | | 63 143.00 |
8D Social Security and Other Social Organizations | 11 581.00 | 11 581.00 | | 11 581.00 |
UP Loans | 24 596.00 | | 24 596.00 | 24 596.00 |
UX Other trade receivables | 144 495.00 | 144 495.00 | | 144 495.00 |
VG Loans with a maturity of up to one year at origin | 104 712.00 | 104 712.00 | | 104 712.00 |
VI Group and Associates | 10.00 | 10.00 | | 10.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 169 090.00 | 144 495.00 | 24 596.00 | 169 090.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 179 446.00 | 179 446.00 | | 179 446.00 |
