| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 491.00 | 491.00 | | 491.00 |
AH Goodwill | 253 950.00 | | 253 950.00 | 253 950.00 |
AT Other tangible assets | 53 271.00 | 52 764.00 | 507.00 | 53 271.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 2 508.00 | | 2 508.00 | 2 508.00 |
BJ TOTAL (I) | 310 250.00 | 53 255.00 | 256 995.00 | 310 250.00 |
BL Raw materials, supplies | 505.00 | | 505.00 | 505.00 |
BT Goods | 52 191.00 | | 52 191.00 | 52 191.00 |
BV Advances and down payments on orders | 4 693.00 | | 4 693.00 | 4 693.00 |
BX Customers and related accounts | 2 380.00 | | 2 380.00 | 2 380.00 |
BZ Other receivables | 7 860.00 | | 7 860.00 | 7 860.00 |
CF Cash and cash equivalents | 1 274.00 | | 1 274.00 | 1 274.00 |
CH Prepaid expenses | 152.00 | | 152.00 | 152.00 |
CJ TOTAL (II) | 69 057.00 | | 69 057.00 | 69 057.00 |
CO Grand total (0 to V) | 379 306.00 | 53 255.00 | 326 052.00 | 379 306.00 |
| |
| 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 | | 500.00 |
DG Other reserves | 236 486.00 | 215 608.00 | | 236 486.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 712.00 | 20 877.00 | | -3 712.00 |
DL TOTAL (I) | 238 274.00 | 241 986.00 | | 238 274.00 |
DU Loans and Debts from Credit Institutions (3) | 38 077.00 | | | 38 077.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 208.00 | 45 864.00 | | 1 208.00 |
DW Advances and down payments received on current orders | 913.00 | 984.00 | | 913.00 |
DX Trade payables and related accounts | 27 248.00 | 34 439.00 | | 27 248.00 |
DY Tax and social security liabilities | 18 596.00 | 13 763.00 | | 18 596.00 |
EA Other liabilities | 38.00 | | | 38.00 |
EC TOTAL (IV) | 87 778.00 | 95 050.00 | | 87 778.00 |
EE Grand total (I to V) | 326 052.00 | 337 036.00 | | 326 052.00 |
EG Accrued income and payables due within one year | 49 701.00 | 95 050.00 | | 49 701.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 206 603.00 | | 206 603.00 | 206 603.00 |
FJ Net sales | 206 603.00 | | 206 603.00 | 206 603.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 206 603.00 | |
FS Purchases of goods (including customs duties) | | | 99 472.00 | |
FT Inventory change (goods) | | | 9 146.00 | |
FU Purchases of raw materials and other supplies | | | 1 119.00 | |
FV Inventory change (raw materials and supplies) | | | -203.00 | |
FW Other purchases and external expenses | | | 43 769.00 | |
FX Taxes, duties, and similar payments | | | 1 496.00 | |
FY Salaries and Wages | | | 40 011.00 | |
FZ Social Security Contributions | | | 10 635.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 343.00 | |
GE Other Expenses | | | 230.00 | |
GF Total Operating Expenses (II) | | | 210 018.00 | |
GG - OPERATING RESULT (I - II) | | | -3 414.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 229.00 | |
GU Total financial expenses (VI) | | | 229.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -229.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 643.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 69.00 | 192.00 | | 69.00 |
HH Total exceptional expenses (VIII) | 69.00 | 192.00 | | 69.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -69.00 | -192.00 | | -69.00 |
HK Income tax | | 3 352.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 206 604.00 | 284 870.00 | | 206 604.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 210 316.00 | 263 992.00 | | 210 316.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 712.00 | 20 877.00 | | -3 712.00 |
| |
| 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 | 310 250.00 | | | 310 250.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 538.00 | |
I4 DECREASES Grand Total | | | 310 250.00 | |
IO DECREASES Total including other intangible assets | | | 254 441.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 53 271.00 | |
KD ACQUISITIONS Total including other intangible assets | 254 441.00 | | | 254 441.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 271.00 | | | 53 271.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 538.00 | | | 2 538.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 912.00 | 4 343.00 | | 48 912.00 |
PE DEPRECIATION Total including other intangible assets | 491.00 | | | 491.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 48 421.00 | 4 343.00 | | 48 421.00 |
