| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 700.00 | 3 700.00 | | 3 700.00 |
AF Concessions, Patents and Similar Rights | 10 000.00 | | 10 000.00 | 10 000.00 |
AH Goodwill | 62 714.00 | | 62 714.00 | 62 714.00 |
AR Technical installations, industrial equipment and tools | 29 467.00 | 16 726.00 | 12 741.00 | 29 467.00 |
AT Other tangible assets | 19 894.00 | 7 437.00 | 12 457.00 | 19 894.00 |
BH Other financial assets | 3 122.00 | | 3 122.00 | 3 122.00 |
BJ TOTAL (I) | 128 934.00 | 27 863.00 | 101 072.00 | 128 934.00 |
BL Raw materials, supplies | 1 983.00 | | 1 983.00 | 1 983.00 |
BT Goods | 960.00 | | 960.00 | 960.00 |
BV Advances and down payments on orders | 110.00 | | 110.00 | 110.00 |
BZ Other receivables | 9 319.00 | | 9 319.00 | 9 319.00 |
CD Marketable securities | 126.00 | | 126.00 | 126.00 |
CF Cash and cash equivalents | 27 196.00 | | 27 196.00 | 27 196.00 |
CH Prepaid expenses | 2 491.00 | | 2 491.00 | 2 491.00 |
CJ TOTAL (II) | 42 185.00 | | 42 185.00 | 42 185.00 |
CO Grand total (0 to V) | 171 119.00 | 27 863.00 | 143 256.00 | 171 119.00 |
CP Shares due in less than one year | 3 122.00 | | | 3 122.00 |
CU Other investments | 38.00 | | 38.00 | 38.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 73 362.00 | 55 253.00 | | 73 362.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 153.00 | 18 109.00 | | 3 153.00 |
DL TOTAL (I) | 78 165.00 | 75 012.00 | | 78 165.00 |
DU Loans and Debts from Credit Institutions (3) | 35 379.00 | 47 214.00 | | 35 379.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 500.00 | 9 880.00 | | 5 500.00 |
DX Trade payables and related accounts | 10 359.00 | 12 067.00 | | 10 359.00 |
DY Tax and social security liabilities | 13 790.00 | 17 748.00 | | 13 790.00 |
EA Other liabilities | 62.00 | 62.00 | | 62.00 |
EC TOTAL (IV) | 65 091.00 | 86 970.00 | | 65 091.00 |
EE Grand total (I to V) | 143 256.00 | 161 982.00 | | 143 256.00 |
EG Accrued income and payables due within one year | 40 654.00 | 51 621.00 | | 40 654.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 8 675.00 | | 8 675.00 | 8 675.00 |
FG Production sold - services | 220 579.00 | | 220 579.00 | 220 579.00 |
FJ Net sales | 229 254.00 | | 229 254.00 | 229 254.00 |
FO Operating subsidies | | | 133.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 533.00 | |
FQ Other income | | | 52.00 | |
FR Total operating income (I) | | | 230 972.00 | |
FS Purchases of goods (including customs duties) | | | 9 466.00 | |
FT Inventory change (goods) | | | -128.00 | |
FU Purchases of raw materials and other supplies | | | 55 073.00 | |
FV Inventory change (raw materials and supplies) | | | -358.00 | |
FW Other purchases and external expenses | | | 58 701.00 | |
FX Taxes, duties, and similar payments | | | 3 864.00 | |
FY Salaries and Wages | | | 67 750.00 | |
FZ Social Security Contributions | | | 14 412.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 868.00 | |
GE Other Expenses | | | 7 431.00 | |
GF Total Operating Expenses (II) | | | 227 079.00 | |
GG - OPERATING RESULT (I - II) | | | 3 893.00 | |
GL Other interest and similar income | | | 58.00 | |
GP Total financial income (V) | | | 58.00 | |
GR Interest and similar expenses | | | 1 152.00 | |
GU Total financial expenses (VI) | | | 1 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 094.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 800.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 533.00 | 1 437.00 | | 1 533.00 |
A4 Equity method investments | 7 404.00 | 7 844.00 | | 7 404.00 |
HB Exceptional income from capital transactions | 13 500.00 | | | 13 500.00 |
HD Total exceptional income (VII) | 13 500.00 | | | 13 500.00 |
HE Exceptional expenses on management operations | | 45.00 | | |
HF Exceptional expenses on capital transactions | 12 976.00 | 2 148.00 | | 12 976.00 |
HH Total exceptional expenses (VIII) | 12 976.00 | 2 193.00 | | 12 976.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 524.00 | -2 193.00 | | 524.00 |
HK Income tax | 171.00 | 2 742.00 | | 171.00 |
HL TOTAL REVENUE (I + III + V + VII) | 244 530.00 | 240 114.00 | | 244 530.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 241 377.00 | 222 005.00 | | 241 377.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 153.00 | 18 109.00 | | 3 153.00 |
| |
| 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 | 148 074.00 | | 1 520.00 | 148 074.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 700.00 | | | 3 700.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 160.00 | |
I4 DECREASES Grand Total | | 20 660.00 | 128 934.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 700.00 | |
IO DECREASES Total including other intangible assets | | | 72 714.00 | |
IY DECREASES Total Tangible Fixed Assets | | 20 660.00 | 49 360.00 | |
KD ACQUISITIONS Total including other intangible assets | 72 714.00 | | | 72 714.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 68 500.00 | | 1 520.00 | 68 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 160.00 | | | 3 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 679.00 | 10 868.00 | 7 684.00 | 24 679.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 929.00 | 771.00 | | 2 929.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 750.00 | 10 097.00 | 7 684.00 | 21 750.00 |
| |
| 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 | 10 359.00 | 10 359.00 | | 10 359.00 |
8C Staff and Related Accounts | 6 427.00 | 6 427.00 | | 6 427.00 |
8D Social Security and Other Social Organizations | 6 179.00 | 6 179.00 | | 6 179.00 |
8K Other liabilities (including liabilities related to repo transactions) | 62.00 | 62.00 | | 62.00 |
UT Other financial assets | 3 122.00 | 3 122.00 | | 3 122.00 |
VB VAT | 1 109.00 | 1 109.00 | | 1 109.00 |
VG Loans with a maturity of up to one year at origin | 31.00 | 31.00 | | 31.00 |
VH Loans with a maturity of more than one year at origin | 35 349.00 | 10 911.00 | 24 438.00 | 35 349.00 |
VI Group and Associates | 5 500.00 | 5 500.00 | | 5 500.00 |
VK Loans repaid during the year | 11 812.00 | | | 11 812.00 |
VM Income taxes | 5 585.00 | 5 585.00 | | 5 585.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 625.00 | 2 625.00 | | 2 625.00 |
VS Prepaid expenses | 2 491.00 | 2 491.00 | | 2 491.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 932.00 | 14 932.00 | | 14 932.00 |
VW VAT | 1 184.00 | 1 184.00 | | 1 184.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 091.00 | 40 654.00 | 24 438.00 | 65 091.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 3 085.00 | 1 970.00 | | 3 085.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 513.00 | 3 432.00 | | 4 513.00 |
ST Other accounts | 38 969.00 | 44 802.00 | | 38 969.00 |
XQ Rental, rental and co-ownership charges | 15 219.00 | 13 340.00 | | 15 219.00 |
YT Subcontracting | | 35.00 | | |
YW Business tax | 779.00 | 1 011.00 | | 779.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 864.00 | 2 981.00 | | 3 864.00 |
YY Amount of VAT collected | 23 102.00 | 24 063.00 | | 23 102.00 |
YZ Total deductible VAT on goods and services | 13 131.00 | 15 594.00 | | 13 131.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 58 701.00 | 61 609.00 | | 58 701.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
