| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 200.00 | 490.00 | 710.00 | 1 200.00 |
AH Goodwill | 195 000.00 | | 195 000.00 | 195 000.00 |
AT Other tangible assets | 45 791.00 | 14 492.00 | 31 299.00 | 45 791.00 |
BH Other financial assets | 189.00 | | 189.00 | 189.00 |
BJ TOTAL (I) | 242 180.00 | 14 982.00 | 227 198.00 | 242 180.00 |
BZ Other receivables | 2 630.00 | | 2 630.00 | 2 630.00 |
CF Cash and cash equivalents | 14 909.00 | | 14 909.00 | 14 909.00 |
CJ TOTAL (II) | 17 539.00 | | 17 539.00 | 17 539.00 |
CO Grand total (0 to V) | 259 719.00 | 14 982.00 | 244 737.00 | 259 719.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -178.00 | | | -178.00 |
DL TOTAL (I) | 4 822.00 | | | 4 822.00 |
DU Loans and Debts from Credit Institutions (3) | 151 498.00 | | | 151 498.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 663.00 | | | 86 663.00 |
DY Tax and social security liabilities | 1 715.00 | | | 1 715.00 |
EA Other liabilities | 39.00 | | | 39.00 |
EC TOTAL (IV) | 239 915.00 | | | 239 915.00 |
EE Grand total (I to V) | 244 737.00 | | | 244 737.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 231.00 | | 52 231.00 | 52 231.00 |
FJ Net sales | 52 231.00 | | 52 231.00 | 52 231.00 |
FO Operating subsidies | | | 994.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 206.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 53 436.00 | |
FW Other purchases and external expenses | | | 19 688.00 | |
FX Taxes, duties, and similar payments | | | 5 582.00 | |
FY Salaries and Wages | | | 15 015.00 | |
FZ Social Security Contributions | | | 1 033.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 982.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 56 300.00 | |
GG - OPERATING RESULT (I - II) | | | -2 864.00 | |
GR Interest and similar expenses | | | 5 229.00 | |
GU Total financial expenses (VI) | | | 5 229.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 229.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 8 000.00 | | | 8 000.00 |
HD Total exceptional income (VII) | 8 000.00 | | | 8 000.00 |
HE Exceptional expenses on management operations | 85.00 | | | 85.00 |
HH Total exceptional expenses (VIII) | 85.00 | | | 85.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 915.00 | | | 7 915.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 436.00 | | | 61 436.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 614.00 | | | 61 614.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -178.00 | | | -178.00 |
| |
| 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 | | | 242 180.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 189.00 | |
I4 DECREASES Grand Total | | | 242 180.00 | |
IO DECREASES Total including other intangible assets | | | 1 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 45 791.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 1 200.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 45 791.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 189.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 14 982.00 | | |
PE DEPRECIATION Total including other intangible assets | | 490.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 14 492.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 1 715.00 | 1 715.00 | | 1 715.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39.00 | 39.00 | | 39.00 |
UT Other financial assets | 189.00 | 189.00 | | 189.00 |
VB VAT | 1 729.00 | | | 1 729.00 |
VH Loans with a maturity of more than one year at origin | 151 498.00 | 34 019.00 | 99 346.00 | 151 498.00 |
VI Group and Associates | 86 663.00 | 86 663.00 | | 86 663.00 |
VJ Loans taken out during the year | 171 000.00 | | | 171 000.00 |
VK Loans repaid during the year | 28 452.00 | | | 28 452.00 |
VM Income taxes | 901.00 | | | 901.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 819.00 | 2 819.00 | | 2 819.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 239 915.00 | 122 436.00 | 99 346.00 | 239 915.00 |
