| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 18 410.00 | 7 138.00 | 11 272.00 | 18 410.00 |
AH Goodwill | 180 000.00 | | 180 000.00 | 180 000.00 |
AR Technical installations, industrial equipment and tools | 34 600.00 | 6 322.00 | 28 278.00 | 34 600.00 |
AT Other tangible assets | 10 300.00 | 1 549.00 | 8 751.00 | 10 300.00 |
AV Fixed assets in progress | 3 200.00 | | 3 200.00 | 3 200.00 |
BH Other financial assets | 18 600.00 | | 18 600.00 | 18 600.00 |
BJ TOTAL (I) | 265 192.00 | 15 009.00 | 250 183.00 | 265 192.00 |
BL Raw materials, supplies | 1 483.00 | | 1 483.00 | 1 483.00 |
BT Goods | 125.00 | | 125.00 | 125.00 |
BZ Other receivables | 12 209.00 | | 12 209.00 | 12 209.00 |
CF Cash and cash equivalents | 489.00 | | 489.00 | 489.00 |
CJ TOTAL (II) | 14 306.00 | | 14 306.00 | 14 306.00 |
CO Grand total (0 to V) | 279 498.00 | 15 009.00 | 264 489.00 | 279 498.00 |
CU Other investments | 82.00 | | 82.00 | 82.00 |
| |
| 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) | -69 621.00 | | | -69 621.00 |
DL TOTAL (I) | -64 621.00 | | | -64 621.00 |
DU Loans and Debts from Credit Institutions (3) | 168 877.00 | | | 168 877.00 |
DV Miscellaneous Loans and Financial Debts (4) | 95 186.00 | | | 95 186.00 |
DX Trade payables and related accounts | 47 906.00 | | | 47 906.00 |
DY Tax and social security liabilities | 17 140.00 | | | 17 140.00 |
EC TOTAL (IV) | 329 109.00 | | | 329 109.00 |
EE Grand total (I to V) | 264 489.00 | | | 264 489.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 262 393.00 | | 262 393.00 | 262 393.00 |
FJ Net sales | 262 393.00 | | 262 393.00 | 262 393.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 262 396.00 | |
FS Purchases of goods (including customs duties) | | | 6 270.00 | |
FT Inventory change (goods) | | | -125.00 | |
FU Purchases of raw materials and other supplies | | | 121 136.00 | |
FV Inventory change (raw materials and supplies) | | | -1 483.00 | |
FW Other purchases and external expenses | | | 106 186.00 | |
FX Taxes, duties, and similar payments | | | 2 039.00 | |
FY Salaries and Wages | | | 55 482.00 | |
FZ Social Security Contributions | | | 8 965.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 009.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 6.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 313 482.00 | |
GG - OPERATING RESULT (I - II) | | | -51 086.00 | |
GR Interest and similar expenses | | | 6 305.00 | |
GU Total financial expenses (VI) | | | 6 305.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -57 391.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 12 230.00 | | | 12 230.00 |
HH Total exceptional expenses (VIII) | 12 230.00 | | | 12 230.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 230.00 | | | -12 230.00 |
HL TOTAL REVENUE (I + III + V + VII) | 262 396.00 | | | 262 396.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 332 017.00 | | | 332 017.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -69 621.00 | | | -69 621.00 |
| |
| 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 | | | 265 192.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 18 410.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 18 682.00 | |
I4 DECREASES Grand Total | | | 265 192.00 | |
IN DECREASES Start-up, development, or research expenses | | | 18 410.00 | |
IO DECREASES Total including other intangible assets | | | 180 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 100.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 180 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 48 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 18 682.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 15 009.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 7 138.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 7 871.00 | | |
| |
| 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 | 47 906.00 | 47 906.00 | | 47 906.00 |
8C Staff and Related Accounts | 4 429.00 | 4 429.00 | | 4 429.00 |
8D Social Security and Other Social Organizations | 10 611.00 | 10 611.00 | | 10 611.00 |
UT Other financial assets | 18 600.00 | | | 18 600.00 |
UY Staff and related accounts | 301.00 | | | 301.00 |
VB VAT | 8 419.00 | | | 8 419.00 |
VH Loans with a maturity of more than one year at origin | 168 877.00 | 35 179.00 | 126 560.00 | 168 877.00 |
VI Group and Associates | 95 186.00 | 95 186.00 | | 95 186.00 |
VN Other taxes, similar payments | 3 342.00 | | | 3 342.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 100.00 | 2 100.00 | | 2 100.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 147.00 | | | 147.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 809.00 | 12 209.00 | 18 600.00 | 30 809.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 329 109.00 | 195 411.00 | 126 560.00 | 329 109.00 |
