| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 365 000.00 | | 365 000.00 | 365 000.00 |
AP Buildings | 38 853.00 | 38 853.00 | | 38 853.00 |
AR Technical installations, industrial equipment and tools | 3 813.00 | 3 813.00 | | 3 813.00 |
AT Other tangible assets | 57 710.00 | 55 698.00 | 2 011.00 | 57 710.00 |
BH Other financial assets | 6 000.00 | | 6 000.00 | 6 000.00 |
BJ TOTAL (I) | 471 375.00 | 98 364.00 | 373 011.00 | 471 375.00 |
BT Goods | 4 716.00 | | 4 716.00 | 4 716.00 |
BZ Other receivables | 42 898.00 | | 42 898.00 | 42 898.00 |
CF Cash and cash equivalents | 251.00 | | 251.00 | 251.00 |
CJ TOTAL (II) | 47 865.00 | | 47 865.00 | 47 865.00 |
CO Grand total (0 to V) | 519 240.00 | 98 364.00 | 420 876.00 | 519 240.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -7 978.00 | -11 824.00 | | -7 978.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 153.00 | 3 846.00 | | -7 153.00 |
DL TOTAL (I) | -7 131.00 | 22.00 | | -7 131.00 |
DU Loans and Debts from Credit Institutions (3) | 94 592.00 | 112 536.00 | | 94 592.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114 405.00 | 106 700.00 | | 114 405.00 |
DX Trade payables and related accounts | 140 301.00 | 122 643.00 | | 140 301.00 |
DY Tax and social security liabilities | 78 710.00 | 49 792.00 | | 78 710.00 |
EC TOTAL (IV) | 428 007.00 | 391 671.00 | | 428 007.00 |
EE Grand total (I to V) | 420 876.00 | 391 693.00 | | 420 876.00 |
EG Accrued income and payables due within one year | 428 007.00 | | | 428 007.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 23 066.00 | 17.00 | | 23 066.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 348 123.00 | | 348 123.00 | 348 123.00 |
FJ Net sales | 348 123.00 | | 348 123.00 | 348 123.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 714.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 349 848.00 | |
FT Inventory change (goods) | | | 1 235.00 | |
FU Purchases of raw materials and other supplies | | | 120 248.00 | |
FW Other purchases and external expenses | | | 102 482.00 | |
FX Taxes, duties, and similar payments | | | 8 076.00 | |
FY Salaries and Wages | | | 92 040.00 | |
FZ Social Security Contributions | | | 26 935.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 741.00 | |
GE Other Expenses | | | 2 011.00 | |
GF Total Operating Expenses (II) | | | 353 768.00 | |
GG - OPERATING RESULT (I - II) | | | -3 920.00 | |
GL Other interest and similar income | | | 1 164.00 | |
GP Total financial income (V) | | | 1 164.00 | |
GR Interest and similar expenses | | | 4 397.00 | |
GU Total financial expenses (VI) | | | 4 397.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 233.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 153.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 714.00 | 1 704.00 | | 1 714.00 |
A2 TOTAL ASSETS | 577.00 | -7 194.00 | | 577.00 |
A4 Equity method investments | 1 990.00 | 1 756.00 | | 1 990.00 |
HL TOTAL REVENUE (I + III + V + VII) | 351 012.00 | 392 054.00 | | 351 012.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 358 165.00 | 388 208.00 | | 358 165.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 153.00 | 3 846.00 | | -7 153.00 |
| |
| 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 | 469 836.00 | | 1 539.00 | 469 836.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 000.00 | |
I4 DECREASES Grand Total | | | 471 375.00 | |
IO DECREASES Total including other intangible assets | | | 365 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 100 375.00 | |
KD ACQUISITIONS Total including other intangible assets | 365 000.00 | | | 365 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 98 836.00 | | 1 539.00 | 98 836.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 000.00 | | | 6 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 97 623.00 | 741.00 | | 97 623.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 97 623.00 | 741.00 | | 97 623.00 |
| |
| 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 | 140 301.00 | 140 301.00 | | 140 301.00 |
8C Staff and Related Accounts | 33 482.00 | 33 482.00 | | 33 482.00 |
8D Social Security and Other Social Organizations | 11 167.00 | 11 167.00 | | 11 167.00 |
UT Other financial assets | 6 000.00 | | | 6 000.00 |
VB VAT | 31 678.00 | | | 31 678.00 |
VG Loans with a maturity of up to one year at origin | 23 066.00 | 23 066.00 | | 23 066.00 |
VH Loans with a maturity of more than one year at origin | 71 526.00 | 71 526.00 | | 71 526.00 |
VI Group and Associates | 114 405.00 | 114 405.00 | | 114 405.00 |
VM Income taxes | 5 600.00 | | | 5 600.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 251.00 | 1 251.00 | | 1 251.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 620.00 | | | 5 620.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 898.00 | 42 898.00 | 6 000.00 | 48 898.00 |
VW VAT | 32 810.00 | 32 810.00 | | 32 810.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 428 007.00 | 428 007.00 | | 428 007.00 |
