| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 179 500.00 | | 179 500.00 | 179 500.00 |
AR Technical installations, industrial equipment and tools | 21 229.00 | 12 688.00 | 8 541.00 | 21 229.00 |
AT Other tangible assets | 37 232.00 | 11 165.00 | 26 067.00 | 37 232.00 |
BH Other financial assets | 6 106.00 | | 6 106.00 | 6 106.00 |
BJ TOTAL (I) | 244 067.00 | 23 853.00 | 220 214.00 | 244 067.00 |
BT Goods | 2 398.00 | | 2 398.00 | 2 398.00 |
BZ Other receivables | 38 099.00 | | 38 099.00 | 38 099.00 |
CF Cash and cash equivalents | 15 128.00 | | 15 128.00 | 15 128.00 |
CH Prepaid expenses | 1 500.00 | | 1 500.00 | 1 500.00 |
CJ TOTAL (II) | 57 124.00 | | 57 124.00 | 57 124.00 |
CO Grand total (0 to V) | 301 192.00 | 23 853.00 | 277 339.00 | 301 192.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 296.00 | 8 296.00 | | 8 296.00 |
DB Share, merger, contribution premiums, etc. | 59 329.00 | 59 329.00 | | 59 329.00 |
DD Legal reserve (1) | 664.00 | 664.00 | | 664.00 |
DH Retained earnings | -4 972.00 | -64 196.00 | | -4 972.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 261.00 | 59 225.00 | | -2 261.00 |
DL TOTAL (I) | 61 057.00 | 63 318.00 | | 61 057.00 |
DU Loans and Debts from Credit Institutions (3) | 49 758.00 | 67 076.00 | | 49 758.00 |
DV Miscellaneous Loans and Financial Debts (4) | 144 280.00 | 191 029.00 | | 144 280.00 |
DX Trade payables and related accounts | 7 785.00 | 14 268.00 | | 7 785.00 |
DY Tax and social security liabilities | 12 493.00 | 10 086.00 | | 12 493.00 |
EC TOTAL (IV) | 216 282.00 | 282 808.00 | | 216 282.00 |
EE Grand total (I to V) | 277 339.00 | 346 126.00 | | 277 339.00 |
EG Accrued income and payables due within one year | 185 007.00 | 234 292.00 | | 185 007.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 156 136.00 | | 156 136.00 | 156 136.00 |
FJ Net sales | 156 136.00 | | 156 136.00 | 156 136.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 345.00 | |
FQ Other income | | | 28.00 | |
FR Total operating income (I) | | | 159 508.00 | |
FS Purchases of goods (including customs duties) | | | 50 531.00 | |
FT Inventory change (goods) | | | -808.00 | |
FU Purchases of raw materials and other supplies | | | 1.00 | |
FW Other purchases and external expenses | | | 38 131.00 | |
FX Taxes, duties, and similar payments | | | 2 569.00 | |
FY Salaries and Wages | | | 43 036.00 | |
FZ Social Security Contributions | | | 12 437.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 786.00 | |
GE Other Expenses | | | 1 836.00 | |
GF Total Operating Expenses (II) | | | 155 519.00 | |
GG - OPERATING RESULT (I - II) | | | 3 989.00 | |
GR Interest and similar expenses | | | 4 014.00 | |
GU Total financial expenses (VI) | | | 4 014.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 014.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 195.00 | | | 195.00 |
HD Total exceptional income (VII) | 195.00 | | | 195.00 |
HE Exceptional expenses on management operations | 2 430.00 | | | 2 430.00 |
HH Total exceptional expenses (VIII) | 2 430.00 | | | 2 430.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 236.00 | | | -2 236.00 |
HL TOTAL REVENUE (I + III + V + VII) | 159 703.00 | 243 052.00 | | 159 703.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 964.00 | 183 828.00 | | 161 964.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 261.00 | 59 225.00 | | -2 261.00 |
| |
| 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 | 242 917.00 | | 1 150.00 | 242 917.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 106.00 | |
I4 DECREASES Grand Total | | | 244 067.00 | |
IO DECREASES Total including other intangible assets | | | 179 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 58 461.00 | |
KD ACQUISITIONS Total including other intangible assets | 179 500.00 | | | 179 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 57 311.00 | | 1 150.00 | 57 311.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 106.00 | | | 6 106.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 067.00 | 7 786.00 | | 16 067.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 067.00 | 7 786.00 | | 16 067.00 |
| |
| 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 | 7 785.00 | 7 785.00 | | 7 785.00 |
8C Staff and Related Accounts | 3 285.00 | 3 285.00 | | 3 285.00 |
8D Social Security and Other Social Organizations | 6 870.00 | 6 870.00 | | 6 870.00 |
UT Other financial assets | 6 106.00 | | | 6 106.00 |
VB VAT | 607.00 | | | 607.00 |
VG Loans with a maturity of up to one year at origin | 1 962.00 | 1 962.00 | | 1 962.00 |
VH Loans with a maturity of more than one year at origin | 49 758.00 | 18 483.00 | 31 275.00 | 49 758.00 |
VI Group and Associates | 144 280.00 | 144 280.00 | | 144 280.00 |
VK Loans repaid during the year | 17 319.00 | | | 17 319.00 |
VM Income taxes | 2 592.00 | | | 2 592.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 141.00 | 1 141.00 | | 1 141.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34 900.00 | | | 34 900.00 |
VS Prepaid expenses | 1 500.00 | | | 1 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 705.00 | 39 599.00 | 6 106.00 | 45 705.00 |
VW VAT | 1 202.00 | 1 202.00 | | 1 202.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 216 282.00 | 185 007.00 | 31 275.00 | 216 282.00 |
