| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 17 532.00 | 17 532.00 | | 17 532.00 |
AR Technical installations, industrial equipment and tools | 146 776.00 | 146 099.00 | 677.00 | 146 776.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 1 375.00 | | 1 375.00 | 1 375.00 |
BJ TOTAL (I) | 165 697.00 | 163 630.00 | 2 067.00 | 165 697.00 |
BL Raw materials, supplies | 2 288.00 | | 2 288.00 | 2 288.00 |
BX Customers and related accounts | 3 121.00 | | 3 121.00 | 3 121.00 |
BZ Other receivables | 75 524.00 | | 75 524.00 | 75 524.00 |
CF Cash and cash equivalents | 50.00 | | 50.00 | 50.00 |
CH Prepaid expenses | 440.00 | | 440.00 | 440.00 |
CJ TOTAL (II) | 81 424.00 | | 81 424.00 | 81 424.00 |
CO Grand total (0 to V) | 247 121.00 | 163 630.00 | 83 491.00 | 247 121.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 743.00 | -5 937.00 | | -9 743.00 |
DL TOTAL (I) | -2 121.00 | 1 685.00 | | -2 121.00 |
DU Loans and Debts from Credit Institutions (3) | 1 146.00 | | | 1 146.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 191.00 | 62 554.00 | | 59 191.00 |
DX Trade payables and related accounts | 25 258.00 | 27 857.00 | | 25 258.00 |
DY Tax and social security liabilities | 15.00 | 15.00 | | 15.00 |
EC TOTAL (IV) | 85 611.00 | 90 426.00 | | 85 611.00 |
EE Grand total (I to V) | 83 491.00 | 92 111.00 | | 83 491.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 60 038.00 | | 60 038.00 | 60 038.00 |
FG Production sold - services | 506.00 | | 506.00 | 506.00 |
FJ Net sales | 60 543.00 | | 60 543.00 | 60 543.00 |
FR Total operating income (I) | | | 60 543.00 | |
FU Purchases of raw materials and other supplies | | | 31 623.00 | |
FV Inventory change (raw materials and supplies) | | | -494.00 | |
FW Other purchases and external expenses | | | 24 697.00 | |
FX Taxes, duties, and similar payments | | | 1 226.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 404.00 | |
GE Other Expenses | | | 1 412.00 | |
GF Total Operating Expenses (II) | | | 69 868.00 | |
GG - OPERATING RESULT (I - II) | | | -9 325.00 | |
GR Interest and similar expenses | | | 159.00 | |
GU Total financial expenses (VI) | | | 159.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -159.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 483.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 260.00 | 199.00 | | 260.00 |
HH Total exceptional expenses (VIII) | 260.00 | 199.00 | | 260.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -260.00 | -199.00 | | -260.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 543.00 | 72 361.00 | | 60 543.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 286.00 | 78 298.00 | | 70 286.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 743.00 | -5 937.00 | | -9 743.00 |
| |
| 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 | 165 697.00 | | | 165 697.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 390.00 | |
I4 DECREASES Grand Total | | | 165 697.00 | |
IO DECREASES Total including other intangible assets | | | 17 532.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 146 776.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 532.00 | | | 17 532.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 146 776.00 | | | 146 776.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 390.00 | | | 1 390.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 134 695.00 | 11 404.00 | | 134 695.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 134 695.00 | 11 404.00 | | 134 695.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 17 532.00 | | | 17 532.00 |
7B Total provisions for depreciation | 17 532.00 | | | 17 532.00 |
7C Grand total | 17 532.00 | | | 17 532.00 |
| |
| 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 | 25 258.00 | 25 258.00 | | 25 258.00 |
UT Other financial assets | 1 375.00 | 1 375.00 | | 1 375.00 |
UX Other trade receivables | 3 121.00 | | | 3 121.00 |
VB VAT | 4 186.00 | | | 4 186.00 |
VC Group and associates | 71 255.00 | | | 71 255.00 |
VG Loans with a maturity of up to one year at origin | 1 146.00 | 1 146.00 | | 1 146.00 |
VI Group and Associates | 59 191.00 | 59 191.00 | | 59 191.00 |
VJ Loans taken out during the year | 2 103.00 | | | 2 103.00 |
VK Loans repaid during the year | 2 103.00 | | | 2 103.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 84.00 | | | 84.00 |
VS Prepaid expenses | 440.00 | | | 440.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 461.00 | 80 461.00 | | 80 461.00 |
VW VAT | 15.00 | 15.00 | | 15.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 611.00 | 85 611.00 | | 85 611.00 |
