| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 130 000.00 | | 130 000.00 | 130 000.00 |
AR Technical installations, industrial equipment and tools | 96 582.00 | 95 167.00 | 1 415.00 | 96 582.00 |
AT Other tangible assets | 190 997.00 | 188 132.00 | 2 865.00 | 190 997.00 |
BH Other financial assets | 8 158.00 | | 8 158.00 | 8 158.00 |
BJ TOTAL (I) | 425 737.00 | 283 298.00 | 142 438.00 | 425 737.00 |
BL Raw materials, supplies | 8 356.00 | | 8 356.00 | 8 356.00 |
BZ Other receivables | 47 045.00 | | 47 045.00 | 47 045.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 62 685.00 | | 62 685.00 | 62 685.00 |
CJ TOTAL (II) | 118 101.00 | | 118 101.00 | 118 101.00 |
CO Grand total (0 to V) | 543 838.00 | 283 298.00 | 260 539.00 | 543 838.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | | | 25 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DH Retained earnings | 42 249.00 | | | 42 249.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 711.00 | | | 38 711.00 |
DL TOTAL (I) | 110 958.00 | | | 110 958.00 |
DU Loans and Debts from Credit Institutions (3) | 73 628.00 | | | 73 628.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 648.00 | | | 11 648.00 |
DX Trade payables and related accounts | 17 549.00 | | | 17 549.00 |
DY Tax and social security liabilities | 46 757.00 | | | 46 757.00 |
EC TOTAL (IV) | 149 581.00 | | | 149 581.00 |
EE Grand total (I to V) | 260 539.00 | | | 260 539.00 |
EG Accrued income and payables due within one year | 75 953.00 | | | 75 953.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 122 867.00 | | 122 867.00 | 122 867.00 |
FJ Net sales | 122 867.00 | | 122 867.00 | 122 867.00 |
FO Operating subsidies | | | 98 345.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 40 220.00 | |
FQ Other income | | | 137.00 | |
FR Total operating income (I) | | | 261 568.00 | |
FU Purchases of raw materials and other supplies | | | 37 361.00 | |
FV Inventory change (raw materials and supplies) | | | -1 644.00 | |
FW Other purchases and external expenses | | | 59 156.00 | |
FX Taxes, duties, and similar payments | | | 8 527.00 | |
FY Salaries and Wages | | | 88 753.00 | |
FZ Social Security Contributions | | | 26 804.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 361.00 | |
GE Other Expenses | | | 1 103.00 | |
GF Total Operating Expenses (II) | | | 222 422.00 | |
GG - OPERATING RESULT (I - II) | | | 39 146.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GR Interest and similar expenses | | | 436.00 | |
GU Total financial expenses (VI) | | | 436.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -436.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 711.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 40 220.00 | | | 40 220.00 |
A2 TOTAL ASSETS | 19 150.00 | | | 19 150.00 |
A4 Equity method investments | 1 100.00 | | | 1 100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 261 568.00 | | | 261 568.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 222 858.00 | | | 222 858.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 711.00 | | | 38 711.00 |
| |
| 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 | 424 995.00 | | 742.00 | 424 995.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 158.00 | |
I4 DECREASES Grand Total | | | 425 737.00 | |
IO DECREASES Total including other intangible assets | | | 130 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 287 578.00 | |
KD ACQUISITIONS Total including other intangible assets | 130 000.00 | | | 130 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 286 837.00 | | 742.00 | 286 837.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 158.00 | | | 8 158.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 280 937.00 | 2 361.00 | | 280 937.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 280 937.00 | 2 361.00 | | 280 937.00 |
