| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 38 572.00 | | 38 572.00 | 38 572.00 |
AT Other tangible assets | 101 954.00 | 42 086.00 | 59 868.00 | 101 954.00 |
BH Other financial assets | 1 920.00 | | 1 920.00 | 1 920.00 |
BJ TOTAL (I) | 142 476.00 | 42 086.00 | 100 390.00 | 142 476.00 |
BT Goods | | | | |
BX Customers and related accounts | 584.00 | | 584.00 | 584.00 |
BZ Other receivables | 2 116.00 | | 2 116.00 | 2 116.00 |
CF Cash and cash equivalents | 110 356.00 | | 110 356.00 | 110 356.00 |
CH Prepaid expenses | 992.00 | | 992.00 | 992.00 |
CJ TOTAL (II) | 114 049.00 | | 114 049.00 | 114 049.00 |
CO Grand total (0 to V) | 256 526.00 | 42 086.00 | 214 440.00 | 256 526.00 |
CP Shares due in less than one year | 1 920.00 | | | 1 920.00 |
CU Other investments | 30.00 | | 30.00 | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 13 326.00 | | | 13 326.00 |
DH Retained earnings | | -24 925.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 560.00 | 38 751.00 | | 5 560.00 |
DL TOTAL (I) | 24 386.00 | 18 826.00 | | 24 386.00 |
DU Loans and Debts from Credit Institutions (3) | 116 619.00 | 163 894.00 | | 116 619.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 400.00 | 70 772.00 | | 44 400.00 |
DX Trade payables and related accounts | 16 689.00 | 35 926.00 | | 16 689.00 |
DY Tax and social security liabilities | 12 345.00 | 15 615.00 | | 12 345.00 |
EC TOTAL (IV) | 190 054.00 | 286 206.00 | | 190 054.00 |
EE Grand total (I to V) | 214 440.00 | 305 032.00 | | 214 440.00 |
EI Including equity loans | 44 400.00 | | | 44 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 319 739.00 | | 319 739.00 | 319 739.00 |
FG Production sold - services | 1 600.00 | | 1 600.00 | 1 600.00 |
FJ Net sales | 321 339.00 | | 321 339.00 | 321 339.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 321 356.00 | |
FS Purchases of goods (including customs duties) | | | 143 820.00 | |
FT Inventory change (goods) | | | 30 781.00 | |
FW Other purchases and external expenses | | | 48 279.00 | |
FX Taxes, duties, and similar payments | | | 1 931.00 | |
FY Salaries and Wages | | | 65 769.00 | |
FZ Social Security Contributions | | | 9 559.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 850.00 | |
GE Other Expenses | | | 254.00 | |
GF Total Operating Expenses (II) | | | 311 243.00 | |
GG - OPERATING RESULT (I - II) | | | 10 114.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 2 849.00 | |
GU Total financial expenses (VI) | | | 2 849.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 848.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 265.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 1 706.00 | | | 1 706.00 |
HH Total exceptional expenses (VIII) | 1 706.00 | | | 1 706.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 706.00 | | | -1 706.00 |
HL TOTAL REVENUE (I + III + V + VII) | 321 357.00 | 335 976.00 | | 321 357.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 315 797.00 | 297 225.00 | | 315 797.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 560.00 | 38 751.00 | | 5 560.00 |
| |
| 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 | 147 545.00 | | | 147 545.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 950.00 | |
I4 DECREASES Grand Total | | 5 069.00 | 142 476.00 | |
IO DECREASES Total including other intangible assets | | | 38 572.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 069.00 | 101 954.00 | |
KD ACQUISITIONS Total including other intangible assets | 38 572.00 | | | 38 572.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 107 023.00 | | | 107 023.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 950.00 | | | 1 950.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 599.00 | 10 850.00 | 3 363.00 | 34 599.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 599.00 | 10 850.00 | 3 363.00 | 34 599.00 |
| |
| 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 | 16 689.00 | 16 689.00 | | 16 689.00 |
8C Staff and Related Accounts | 7 921.00 | 7 921.00 | | 7 921.00 |
8D Social Security and Other Social Organizations | 2 094.00 | 2 094.00 | | 2 094.00 |
UT Other financial assets | 1 920.00 | 1 920.00 | | 1 920.00 |
UX Other trade receivables | 584.00 | 584.00 | | 584.00 |
VB VAT | 2 116.00 | 2 116.00 | | 2 116.00 |
VG Loans with a maturity of up to one year at origin | 44.00 | 44.00 | | 44.00 |
VH Loans with a maturity of more than one year at origin | 116 575.00 | 27 417.00 | 89 158.00 | 116 575.00 |
VI Group and Associates | 44 400.00 | 44 400.00 | | 44 400.00 |
VK Loans repaid during the year | 47 261.00 | | | 47 261.00 |
VQ Other Taxes, Duties, and Similar Debts | 635.00 | 635.00 | | 635.00 |
VS Prepaid expenses | 992.00 | 992.00 | | 992.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 613.00 | 5 613.00 | | 5 613.00 |
VW VAT | 1 695.00 | 1 695.00 | | 1 695.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 190 054.00 | 100 896.00 | 89 158.00 | 190 054.00 |
