| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 25 000.00 | | 25 000.00 | 25 000.00 |
AP Buildings | 1 210.00 | 268.00 | 942.00 | 1 210.00 |
AR Technical installations, industrial equipment and tools | 365.00 | 257.00 | 108.00 | 365.00 |
AT Other tangible assets | 9 635.00 | 4 235.00 | 5 400.00 | 9 635.00 |
BH Other financial assets | 2 300.00 | | 2 300.00 | 2 300.00 |
BJ TOTAL (I) | 38 544.00 | 4 760.00 | 33 784.00 | 38 544.00 |
BL Raw materials, supplies | 3 807.00 | | 3 807.00 | 3 807.00 |
BT Goods | 1 244.00 | | 1 244.00 | 1 244.00 |
BZ Other receivables | 4 388.00 | | 4 388.00 | 4 388.00 |
CF Cash and cash equivalents | 95.00 | | 95.00 | 95.00 |
CH Prepaid expenses | 269.00 | | 269.00 | 269.00 |
CJ TOTAL (II) | 9 803.00 | | 9 803.00 | 9 803.00 |
CO Grand total (0 to V) | 48 348.00 | 4 760.00 | 43 588.00 | 48 348.00 |
CP Shares due in less than one year | 2 300.00 | | | 2 300.00 |
CU Other investments | 34.00 | | 34.00 | 34.00 |
| |
| 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 |
DH Retained earnings | -16 561.00 | | | -16 561.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 319.00 | -16 561.00 | | -2 319.00 |
DL TOTAL (I) | -13 880.00 | -11 561.00 | | -13 880.00 |
DU Loans and Debts from Credit Institutions (3) | 34 623.00 | 35 723.00 | | 34 623.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 212.00 | 8 356.00 | | 9 212.00 |
DX Trade payables and related accounts | 5 332.00 | 7 098.00 | | 5 332.00 |
DY Tax and social security liabilities | 8 273.00 | 10 679.00 | | 8 273.00 |
EA Other liabilities | 28.00 | 28.00 | | 28.00 |
EC TOTAL (IV) | 57 467.00 | 61 883.00 | | 57 467.00 |
EE Grand total (I to V) | 43 588.00 | 50 323.00 | | 43 588.00 |
EG Accrued income and payables due within one year | 32 678.00 | 31 581.00 | | 32 678.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 264.00 | | | 4 264.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 943.00 | | 5 943.00 | 5 943.00 |
FG Production sold - services | 92 447.00 | | 92 447.00 | 92 447.00 |
FJ Net sales | 98 390.00 | | 98 390.00 | 98 390.00 |
FR Total operating income (I) | | | 98 390.00 | |
FS Purchases of goods (including customs duties) | | | 1 452.00 | |
FT Inventory change (goods) | | | 1 231.00 | |
FU Purchases of raw materials and other supplies | | | 11 730.00 | |
FV Inventory change (raw materials and supplies) | | | -968.00 | |
FW Other purchases and external expenses | | | 37 234.00 | |
FX Taxes, duties, and similar payments | | | 952.00 | |
FY Salaries and Wages | | | 36 658.00 | |
FZ Social Security Contributions | | | 8 447.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 465.00 | |
GE Other Expenses | | | 543.00 | |
GF Total Operating Expenses (II) | | | 99 742.00 | |
GG - OPERATING RESULT (I - II) | | | -1 353.00 | |
GR Interest and similar expenses | | | 963.00 | |
GU Total financial expenses (VI) | | | 963.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -963.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 316.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 260.00 | 213.00 | | 260.00 |
HE Exceptional expenses on management operations | 3.00 | | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3.00 | | | -3.00 |
HL TOTAL REVENUE (I + III + V + VII) | 98 390.00 | 80 633.00 | | 98 390.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 708.00 | 97 194.00 | | 100 708.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 319.00 | -16 561.00 | | -2 319.00 |
| |
| 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 | 38 544.00 | | | 38 544.00 |
KD ACQUISITIONS Total including other intangible assets | 25 000.00 | | | 25 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 210.00 | | | 11 210.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 334.00 | | | 2 334.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 295.00 | 2 465.00 | | 2 295.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 295.00 | 2 465.00 | | 2 295.00 |
