| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 381.00 | 1 381.00 | | 1 381.00 |
AH Goodwill | 59 171.00 | | 59 171.00 | 59 171.00 |
AR Technical installations, industrial equipment and tools | 4 633.00 | 4 633.00 | | 4 633.00 |
AT Other tangible assets | 191 821.00 | 167 361.00 | 24 460.00 | 191 821.00 |
BJ TOTAL (I) | 257 077.00 | 173 376.00 | 83 701.00 | 257 077.00 |
BV Advances and down payments on orders | 310.00 | | 310.00 | 310.00 |
BZ Other receivables | 6 493.00 | | 6 493.00 | 6 493.00 |
CF Cash and cash equivalents | 153 597.00 | | 153 597.00 | 153 597.00 |
CH Prepaid expenses | 1 266.00 | | 1 266.00 | 1 266.00 |
CJ TOTAL (II) | 161 667.00 | | 161 667.00 | 161 667.00 |
CO Grand total (0 to V) | 418 745.00 | 173 376.00 | 245 369.00 | 418 745.00 |
CU Other investments | 70.00 | | 70.00 | 70.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DD Legal reserve (1) | 6 899.00 | | | 6 899.00 |
DG Other reserves | 96 770.00 | | | 96 770.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 251.00 | | | -3 251.00 |
DL TOTAL (I) | 200 419.00 | | | 200 419.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 565.00 | | | 4 565.00 |
DX Trade payables and related accounts | 2 285.00 | | | 2 285.00 |
DY Tax and social security liabilities | 23 099.00 | | | 23 099.00 |
EA Other liabilities | 15 000.00 | | | 15 000.00 |
EC TOTAL (IV) | 44 950.00 | | | 44 950.00 |
EE Grand total (I to V) | 245 369.00 | | | 245 369.00 |
EG Accrued income and payables due within one year | 40 384.00 | | | 40 384.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 136 151.00 | | 136 151.00 | 136 151.00 |
FJ Net sales | 136 151.00 | | 136 151.00 | 136 151.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 136 158.00 | |
FW Other purchases and external expenses | | | 50 782.00 | |
FX Taxes, duties, and similar payments | | | 3 484.00 | |
FY Salaries and Wages | | | 62 164.00 | |
FZ Social Security Contributions | | | 16 492.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 610.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 140 535.00 | |
GG - OPERATING RESULT (I - II) | | | -4 376.00 | |
GL Other interest and similar income | | | 715.00 | |
GP Total financial income (V) | | | 716.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 716.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 660.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 4 537.00 | | | 4 537.00 |
HA Exceptional income from management transactions | 815.00 | | | 815.00 |
HD Total exceptional income (VII) | 815.00 | | | 815.00 |
HE Exceptional expenses on management operations | 405.00 | | | 405.00 |
HH Total exceptional expenses (VIII) | 405.00 | | | 405.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 409.00 | | | 409.00 |
HL TOTAL REVENUE (I + III + V + VII) | 137 690.00 | | | 137 690.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 140 941.00 | | | 140 941.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 251.00 | | | -3 251.00 |
| |
| 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 | 239 804.00 | | 17 273.00 | 239 804.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 381.00 | | | 1 381.00 |
I3 DECREASES Total Financial Fixed Assets | | | 70.00 | |
I4 DECREASES Grand Total | | | 257 077.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 381.00 | |
IO DECREASES Total including other intangible assets | | | 59 171.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 196 455.00 | |
KD ACQUISITIONS Total including other intangible assets | 59 171.00 | | | 59 171.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 179 181.00 | | 17 273.00 | 179 181.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 70.00 | | | 70.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 165 765.00 | 7 610.00 | | 165 765.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 381.00 | | | 1 381.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 164 384.00 | 7 610.00 | | 164 384.00 |
| |
| 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 | 2 285.00 | 2 285.00 | | 2 285.00 |
8C Staff and Related Accounts | 11 522.00 | 11 522.00 | | 11 522.00 |
8D Social Security and Other Social Organizations | 9 902.00 | 9 902.00 | | 9 902.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 000.00 | 15 000.00 | | 15 000.00 |
VB VAT | 158.00 | | | 158.00 |
VI Group and Associates | 4 565.00 | | | 4 565.00 |
VM Income taxes | 6 335.00 | | | 6 335.00 |
VQ Other Taxes, Duties, and Similar Debts | 626.00 | 626.00 | | 626.00 |
VS Prepaid expenses | 1 266.00 | | | 1 266.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 759.00 | 7 759.00 | | 7 759.00 |
VW VAT | 1 047.00 | 1 047.00 | | 1 047.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 950.00 | 40 384.00 | | 44 950.00 |
