| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 550 000.00 | 300 849.00 | 249 151.00 | 550 000.00 |
AT Other tangible assets | 797 210.00 | 419 551.00 | 377 659.00 | 797 210.00 |
BH Other financial assets | 18 334.00 | | 18 334.00 | 18 334.00 |
BJ TOTAL (I) | 1 365 544.00 | 720 400.00 | 645 144.00 | 1 365 544.00 |
BV Advances and down payments on orders | 9 085.00 | | 9 085.00 | 9 085.00 |
BX Customers and related accounts | 17 384.00 | | 17 384.00 | 17 384.00 |
CF Cash and cash equivalents | 151 641.00 | | 151 641.00 | 151 641.00 |
CH Prepaid expenses | 4 294.00 | | 4 294.00 | 4 294.00 |
CJ TOTAL (II) | 182 404.00 | | 182 404.00 | 182 404.00 |
CO Grand total (0 to V) | 1 547 948.00 | 720 400.00 | 827 548.00 | 1 547 948.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 1 323.00 | 1 323.00 | | 1 323.00 |
DH Retained earnings | -656 854.00 | -275 938.00 | | -656 854.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 816 110.00 | -380 916.00 | | 816 110.00 |
DL TOTAL (I) | 260 579.00 | -555 531.00 | | 260 579.00 |
DV Miscellaneous Loans and Financial Debts (4) | 350 000.00 | 300 000.00 | | 350 000.00 |
DW Advances and down payments received on current orders | 859.00 | 2 200.00 | | 859.00 |
DX Trade payables and related accounts | 167 529.00 | 1 170 797.00 | | 167 529.00 |
DY Tax and social security liabilities | 48 581.00 | 69 606.00 | | 48 581.00 |
EC TOTAL (IV) | 566 969.00 | 1 542 603.00 | | 566 969.00 |
EE Grand total (I to V) | 827 548.00 | 987 072.00 | | 827 548.00 |
EG Accrued income and payables due within one year | 216 110.00 | 1 240 403.00 | | 216 110.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 176 282.00 | | 1 176 282.00 | 1 176 282.00 |
FD Production sold - goods | -20 938.00 | | -20 938.00 | -20 938.00 |
FG Production sold - services | 1 553.00 | | 1 553.00 | 1 553.00 |
FJ Net sales | 1 156 897.00 | | 1 156 897.00 | 1 156 897.00 |
FR Total operating income (I) | | | 1 156 897.00 | |
FS Purchases of goods (including customs duties) | | | 680 361.00 | |
FU Purchases of raw materials and other supplies | | | 2 910.00 | |
FW Other purchases and external expenses | | | 219 827.00 | |
FX Taxes, duties, and similar payments | | | 1 260.00 | |
FY Salaries and Wages | | | 193 409.00 | |
FZ Social Security Contributions | | | 65 477.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 161 300.00 | |
GF Total Operating Expenses (II) | | | 1 324 544.00 | |
GG - OPERATING RESULT (I - II) | | | -167 647.00 | |
GN Positive exchange differences | | | 1 046.00 | |
GP Total financial income (V) | | | 1 046.00 | |
GR Interest and similar expenses | | | 3 897.00 | |
GS Negative differences of foreign exchange | | | 17 938.00 | |
GU Total financial expenses (VI) | | | 21 835.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20 789.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -188 436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 004 546.00 | | | 1 004 546.00 |
HD Total exceptional income (VII) | 1 004 546.00 | | | 1 004 546.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 004 546.00 | | | 1 004 546.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 162 489.00 | 680 634.00 | | 2 162 489.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 346 379.00 | 1 061 550.00 | | 1 346 379.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 816 110.00 | -380 916.00 | | 816 110.00 |
| |
| 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 | 1 365 544.00 | | | 1 365 544.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 334.00 | |
I4 DECREASES Grand Total | | | 1 365 544.00 | |
IO DECREASES Total including other intangible assets | | | 550 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 797 210.00 | |
KD ACQUISITIONS Total including other intangible assets | 550 000.00 | | | 550 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 797 210.00 | | | 797 210.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 334.00 | | | 18 334.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 559 100.00 | 161 300.00 | | 559 100.00 |
PE DEPRECIATION Total including other intangible assets | 238 898.00 | 61 951.00 | | 238 898.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 320 202.00 | 99 349.00 | | 320 202.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 350 000.00 | | 350 000.00 | 350 000.00 |
8B Suppliers and Related Accounts | 167 529.00 | 167 529.00 | | 167 529.00 |
8C Staff and Related Accounts | 9 694.00 | 9 694.00 | | 9 694.00 |
8D Social Security and Other Social Organizations | 38 887.00 | 38 887.00 | | 38 887.00 |
UT Other financial assets | 18 334.00 | | | 18 334.00 |
UX Other trade receivables | 17 384.00 | | | 17 384.00 |
VS Prepaid expenses | 4 294.00 | | | 4 294.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 012.00 | 21 678.00 | 18 334.00 | 40 012.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 566 110.00 | 216 110.00 | 350 000.00 | 566 110.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 260.00 | 5 445.00 | | 1 260.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 777.00 | 3 922.00 | | 3 777.00 |
ST Other accounts | 98 989.00 | 78 758.00 | | 98 989.00 |
XQ Rental, rental and co-ownership charges | 113 387.00 | 112 754.00 | | 113 387.00 |
YP Average staff number | | 3.00 | | |
YT Subcontracting | 1 101.00 | 2 227.00 | | 1 101.00 |
YU External personnel | 2 573.00 | 1 685.00 | | 2 573.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 260.00 | 5 445.00 | | 1 260.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 219 827.00 | 199 346.00 | | 219 827.00 |
