| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 39 832.00 | 36 477.00 | 3 355.00 | 39 832.00 |
AH Goodwill | 195 086.00 | | 195 086.00 | 195 086.00 |
AR Technical installations, industrial equipment and tools | 11 650.00 | 11 650.00 | | 11 650.00 |
AT Other tangible assets | 3 357.00 | 3 357.00 | | 3 357.00 |
BJ TOTAL (I) | 250 976.00 | 51 484.00 | 199 493.00 | 250 976.00 |
BT Goods | 19 729.00 | | 19 729.00 | 19 729.00 |
BX Customers and related accounts | 21 777.00 | 3 385.00 | 18 392.00 | 21 777.00 |
BZ Other receivables | 4 224.00 | | 4 224.00 | 4 224.00 |
CF Cash and cash equivalents | 4.00 | | 4.00 | 4.00 |
CH Prepaid expenses | 109.00 | | 109.00 | 109.00 |
CJ TOTAL (II) | 45 843.00 | 3 385.00 | 42 458.00 | 45 843.00 |
CO Grand total (0 to V) | 296 819.00 | 54 869.00 | 241 951.00 | 296 819.00 |
CU Other investments | 1 052.00 | | 1 052.00 | 1 052.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 469.00 | 91 469.00 | | 91 469.00 |
DD Legal reserve (1) | 9 147.00 | 9 147.00 | | 9 147.00 |
DG Other reserves | 25 000.00 | 25 000.00 | | 25 000.00 |
DH Retained earnings | -460.00 | 21 409.00 | | -460.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -224.00 | -21 869.00 | | -224.00 |
DL TOTAL (I) | 124 933.00 | 125 157.00 | | 124 933.00 |
DU Loans and Debts from Credit Institutions (3) | 48 221.00 | 66 168.00 | | 48 221.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 695.00 | 15 323.00 | | 45 695.00 |
DW Advances and down payments received on current orders | 449.00 | 619.00 | | 449.00 |
DX Trade payables and related accounts | 17 526.00 | 34 594.00 | | 17 526.00 |
DY Tax and social security liabilities | 4 540.00 | 16 337.00 | | 4 540.00 |
DZ Fixed asset liabilities and related accounts | 588.00 | 588.00 | | 588.00 |
EA Other liabilities | | 22.00 | | |
EC TOTAL (IV) | 117 018.00 | 133 650.00 | | 117 018.00 |
EE Grand total (I to V) | 241 951.00 | 258 806.00 | | 241 951.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 206 707.00 | | 206 707.00 | 206 707.00 |
FG Production sold - services | 4 866.00 | | 4 866.00 | 4 866.00 |
FJ Net sales | 211 574.00 | | 211 574.00 | 211 574.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 066.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 212 647.00 | |
FS Purchases of goods (including customs duties) | | | 12 897.00 | |
FT Inventory change (goods) | | | 3 454.00 | |
FU Purchases of raw materials and other supplies | | | 4 224.00 | |
FW Other purchases and external expenses | | | 156 052.00 | |
FX Taxes, duties, and similar payments | | | 2 829.00 | |
FY Salaries and Wages | | | 24 312.00 | |
FZ Social Security Contributions | | | 4 723.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 29.00 | |
GE Other Expenses | | | 463.00 | |
GF Total Operating Expenses (II) | | | 208 982.00 | |
GG - OPERATING RESULT (I - II) | | | 3 665.00 | |
GL Other interest and similar income | | | 279.00 | |
GP Total financial income (V) | | | 279.00 | |
GR Interest and similar expenses | | | 4 172.00 | |
GU Total financial expenses (VI) | | | 4 172.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 894.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -228.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 68.00 | 784.00 | | 68.00 |
HD Total exceptional income (VII) | 68.00 | 784.00 | | 68.00 |
HE Exceptional expenses on management operations | 63.00 | 1 582.00 | | 63.00 |
HH Total exceptional expenses (VIII) | 63.00 | 1 582.00 | | 63.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5.00 | -798.00 | | 5.00 |
HL TOTAL REVENUE (I + III + V + VII) | 212 994.00 | 288 832.00 | | 212 994.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 213 218.00 | 310 701.00 | | 213 218.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -224.00 | -21 869.00 | | -224.00 |
