| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 12 153.00 | |
BJ TOTAL (I) | | | 12 153.00 | |
BL Raw materials, supplies | | | 1 271.00 | |
BZ Other receivables | | | 1 377.00 | |
CF Cash and cash equivalents | | | 10 649.00 | |
CH Prepaid expenses | | | 389.00 | |
CJ TOTAL (II) | | | 13 687.00 | |
CO Grand total (0 to V) | | | 25 840.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 5 021.00 | 403.00 | | 5 021.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 144.00 | 4 618.00 | | 2 144.00 |
DL TOTAL (I) | 9 366.00 | 7 221.00 | | 9 366.00 |
DU Loans and Debts from Credit Institutions (3) | | 606.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 11 722.00 | 11 729.00 | | 11 722.00 |
DX Trade payables and related accounts | 2 164.00 | 1 369.00 | | 2 164.00 |
DY Tax and social security liabilities | 2 588.00 | 2 104.00 | | 2 588.00 |
EC TOTAL (IV) | 16 474.00 | 15 808.00 | | 16 474.00 |
EE Grand total (I to V) | 25 840.00 | 23 030.00 | | 25 840.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 81 904.00 | |
FJ Net sales | | | 81 904.00 | |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 81 923.00 | |
FU Purchases of raw materials and other supplies | | | 28 478.00 | |
FV Inventory change (raw materials and supplies) | | | -13.00 | |
FW Other purchases and external expenses | | | 18 384.00 | |
FX Taxes, duties, and similar payments | | | 3 024.00 | |
FY Salaries and Wages | | | 28 476.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 466.00 | |
GF Total Operating Expenses (II) | | | 78 815.00 | |
GG - OPERATING RESULT (I - II) | | | 3 109.00 | |
GR Interest and similar expenses | | | 28.00 | |
GU Total financial expenses (VI) | | | 28.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -28.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 080.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | -720.00 | | |
HD Total exceptional income (VII) | | 720.00 | | |
HE Exceptional expenses on management operations | 558.00 | | | 558.00 |
HH Total exceptional expenses (VIII) | 558.00 | | | 558.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -558.00 | 720.00 | | -558.00 |
HK Income tax | 378.00 | 815.00 | | 378.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 923.00 | 83 478.00 | | 81 923.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 779.00 | 78 860.00 | | 79 779.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 144.00 | 4 618.00 | | 2 144.00 |
| |
| 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 | 39 754.00 | | | 39 754.00 |
I4 DECREASES Grand Total | | | 39 754.00 | |
IO DECREASES Total including other intangible assets | | | 12 227.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 527.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 227.00 | | | 12 227.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 527.00 | | | 27 527.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 601.00 | | | 27 601.00 |
PE DEPRECIATION Total including other intangible assets | 74.00 | | | 74.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 527.00 | | | 27 527.00 |
| |
| 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 | 2 164.00 | 2 164.00 | | 2 164.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 310.00 | 14 310.00 | | 14 310.00 |
VS Prepaid expenses | 389.00 | 389.00 | | 389.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 767.00 | 1 767.00 | | 1 767.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 474.00 | 16 474.00 | | 16 474.00 |
