| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 455.00 | 1 455.00 | | 1 455.00 |
AF Concessions, Patents and Similar Rights | 414.00 | 414.00 | | 414.00 |
AH Goodwill | 10 000.00 | | 10 000.00 | 10 000.00 |
AR Technical installations, industrial equipment and tools | 2 713.00 | 1 702.00 | 1 012.00 | 2 713.00 |
AT Other tangible assets | 179 351.00 | 68 400.00 | 110 951.00 | 179 351.00 |
BH Other financial assets | 1 625.00 | | 1 625.00 | 1 625.00 |
BJ TOTAL (I) | 195 558.00 | 71 971.00 | 123 588.00 | 195 558.00 |
BT Goods | 9 928.00 | | 9 928.00 | 9 928.00 |
BZ Other receivables | 5 478.00 | | 5 478.00 | 5 478.00 |
CF Cash and cash equivalents | 13 254.00 | | 13 254.00 | 13 254.00 |
CH Prepaid expenses | 330.00 | | 330.00 | 330.00 |
CJ TOTAL (II) | 28 990.00 | | 28 990.00 | 28 990.00 |
CO Grand total (0 to V) | 224 549.00 | 71 971.00 | 152 578.00 | 224 549.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 29 460.00 | 24 484.00 | | 29 460.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 170.00 | 4 977.00 | | 9 170.00 |
DL TOTAL (I) | 39 630.00 | 30 460.00 | | 39 630.00 |
DU Loans and Debts from Credit Institutions (3) | 80 442.00 | 29 103.00 | | 80 442.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 893.00 | 1 893.00 | | 1 893.00 |
DX Trade payables and related accounts | 12 786.00 | 18 073.00 | | 12 786.00 |
DY Tax and social security liabilities | 17 827.00 | 18 909.00 | | 17 827.00 |
EC TOTAL (IV) | 112 948.00 | 67 977.00 | | 112 948.00 |
EE Grand total (I to V) | 152 578.00 | 98 438.00 | | 152 578.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 12 278.00 | |
FD Production sold - goods | | | 204 901.00 | |
FJ Net sales | | | 217 179.00 | |
FQ Other income | | | 1 050.00 | |
FR Total operating income (I) | | | 218 228.00 | |
FS Purchases of goods (including customs duties) | | | 11 142.00 | |
FT Inventory change (goods) | | | -1 866.00 | |
FU Purchases of raw materials and other supplies | | | 12 662.00 | |
FW Other purchases and external expenses | | | 41 021.00 | |
FX Taxes, duties, and similar payments | | | 2 739.00 | |
FY Salaries and Wages | | | 113 632.00 | |
FZ Social Security Contributions | | | 13 923.00 | |
GB Operating Expenses - Provisions | | | 10 393.00 | |
GE Other Expenses | | | 5 748.00 | |
GF Total Operating Expenses (II) | | | 209 394.00 | |
GG - OPERATING RESULT (I - II) | | | 8 834.00 | |
GU Total financial expenses (VI) | | | 937.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -937.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 897.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 5 456.00 | 590.00 | | 5 456.00 |
HH Total exceptional expenses (VIII) | 2 397.00 | | | 2 397.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 059.00 | 590.00 | | 3 059.00 |
HK Income tax | 1 786.00 | 141.00 | | 1 786.00 |
HL TOTAL REVENUE (I + III + V + VII) | 223 684.00 | 216 768.00 | | 223 684.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 214 514.00 | 211 791.00 | | 214 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 170.00 | 4 977.00 | | 9 170.00 |
| |
| 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 | 149 323.00 | | 67 902.00 | 149 323.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 455.00 | | | 1 455.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 625.00 | |
I4 DECREASES Grand Total | | 21 666.00 | 195 558.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 455.00 | |
IO DECREASES Total including other intangible assets | | | 10 414.00 | |
IY DECREASES Total Tangible Fixed Assets | | 21 666.00 | 182 064.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 414.00 | | | 10 414.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 135 829.00 | | 67 902.00 | 135 829.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 625.00 | | | 1 625.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 83 244.00 | 10 393.00 | 21 666.00 | 83 244.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 455.00 | | | 1 455.00 |
PE DEPRECIATION Total including other intangible assets | 414.00 | | | 414.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 81 375.00 | 10 393.00 | 21 666.00 | 81 375.00 |
| |
| 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 | 12 786.00 | 12 786.00 | | 12 786.00 |
8D Social Security and Other Social Organizations | 17 827.00 | 17 827.00 | | 17 827.00 |
UT Other financial assets | 1 625.00 | | 1 625.00 | 1 625.00 |
VG Loans with a maturity of up to one year at origin | 338.00 | 338.00 | | 338.00 |
VH Loans with a maturity of more than one year at origin | 80 104.00 | | | 80 104.00 |
VI Group and Associates | 1 893.00 | 1 893.00 | | 1 893.00 |
VK Loans repaid during the year | -51 057.00 | | | -51 057.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 478.00 | 5 478.00 | | 5 478.00 |
VS Prepaid expenses | 330.00 | 330.00 | | 330.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 433.00 | 5 808.00 | 1 625.00 | 7 433.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 948.00 | 32 844.00 | | 112 948.00 |
