| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 49 438.00 | | 49 438.00 | 49 438.00 |
AR Technical installations, industrial equipment and tools | 20 392.00 | 19 593.00 | 799.00 | 20 392.00 |
AT Other tangible assets | 16 868.00 | 16 868.00 | | 16 868.00 |
BH Other financial assets | 2 797.00 | | 2 797.00 | 2 797.00 |
BJ TOTAL (I) | 89 495.00 | 36 461.00 | 53 035.00 | 89 495.00 |
BL Raw materials, supplies | 257.00 | | 257.00 | 257.00 |
BT Goods | 513.00 | | 513.00 | 513.00 |
BZ Other receivables | 775.00 | | 775.00 | 775.00 |
CF Cash and cash equivalents | 638.00 | | 638.00 | 638.00 |
CH Prepaid expenses | 906.00 | | 906.00 | 906.00 |
CJ TOTAL (II) | 3 089.00 | | 3 089.00 | 3 089.00 |
CO Grand total (0 to V) | 92 584.00 | 36 461.00 | 56 124.00 | 92 584.00 |
| |
| 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 |
DG Other reserves | 13 576.00 | 7 052.00 | | 13 576.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 931.00 | 6 524.00 | | 6 931.00 |
DL TOTAL (I) | 29 308.00 | 22 376.00 | | 29 308.00 |
DU Loans and Debts from Credit Institutions (3) | 4 118.00 | 16 695.00 | | 4 118.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 217.00 | 13 833.00 | | 13 217.00 |
DX Trade payables and related accounts | 4 867.00 | 7 595.00 | | 4 867.00 |
DY Tax and social security liabilities | 4 613.00 | 3 969.00 | | 4 613.00 |
EA Other liabilities | 1.00 | 9.00 | | 1.00 |
EC TOTAL (IV) | 26 816.00 | 42 100.00 | | 26 816.00 |
EE Grand total (I to V) | 56 124.00 | 64 477.00 | | 56 124.00 |
EG Accrued income and payables due within one year | 26 816.00 | 41 213.00 | | 26 816.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 10 368.00 | | 10 368.00 | 10 368.00 |
FD Production sold - goods | 78 084.00 | | 78 084.00 | 78 084.00 |
FJ Net sales | 88 452.00 | | 88 452.00 | 88 452.00 |
FN Capitalized production | | | 1 472.00 | |
FQ Other income | | | 27.00 | |
FR Total operating income (I) | | | 89 951.00 | |
FS Purchases of goods (including customs duties) | | | 4 052.00 | |
FT Inventory change (goods) | | | 13.00 | |
FU Purchases of raw materials and other supplies | | | 20 189.00 | |
FV Inventory change (raw materials and supplies) | | | -76.00 | |
FW Other purchases and external expenses | | | 27 146.00 | |
FX Taxes, duties, and similar payments | | | 746.00 | |
FY Salaries and Wages | | | 26 339.00 | |
FZ Social Security Contributions | | | 1 895.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 227.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 81 535.00 | |
GG - OPERATING RESULT (I - II) | | | 8 416.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 311.00 | |
GU Total financial expenses (VI) | | | 311.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -311.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 105.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 74.00 | 17.00 | | 74.00 |
HD Total exceptional income (VII) | 74.00 | 17.00 | | 74.00 |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -61.00 | 17.00 | | -61.00 |
HK Income tax | 1 113.00 | 503.00 | | 1 113.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 026.00 | 92 926.00 | | 90 026.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 094.00 | 86 402.00 | | 83 094.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 931.00 | 6 524.00 | | 6 931.00 |
| |
| 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 | 89 495.00 | | | 89 495.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 797.00 | |
I4 DECREASES Grand Total | | | 89 495.00 | |
IO DECREASES Total including other intangible assets | | | 49 438.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 260.00 | |
KD ACQUISITIONS Total including other intangible assets | 49 438.00 | | | 49 438.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 260.00 | | | 37 260.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 797.00 | | | 2 797.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 233.00 | 1 227.00 | | 35 233.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 233.00 | 1 227.00 | | 35 233.00 |
| |
| 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 | 4 867.00 | 4 867.00 | | 4 867.00 |
8C Staff and Related Accounts | 2 780.00 | 2 780.00 | | 2 780.00 |
8D Social Security and Other Social Organizations | 1 028.00 | 1 028.00 | | 1 028.00 |
8E Income Taxes | 352.00 | 352.00 | | 352.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1.00 | 1.00 | | 1.00 |
UT Other financial assets | 2 797.00 | 2 797.00 | | 2 797.00 |
VB VAT | 373.00 | 373.00 | | 373.00 |
VG Loans with a maturity of up to one year at origin | 3 226.00 | 3 226.00 | | 3 226.00 |
VH Loans with a maturity of more than one year at origin | 888.00 | 888.00 | | 888.00 |
VI Group and Associates | 13 217.00 | 13 217.00 | | 13 217.00 |
VK Loans repaid during the year | 10 347.00 | | | 10 347.00 |
VQ Other Taxes, Duties, and Similar Debts | 170.00 | 170.00 | | 170.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 402.00 | 402.00 | | 402.00 |
VS Prepaid expenses | 906.00 | 906.00 | | 906.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 478.00 | 4 478.00 | | 4 478.00 |
VW VAT | 283.00 | 283.00 | | 283.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 811.00 | 26 811.00 | | 26 811.00 |
