| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 202 384.00 | | 202 384.00 | 202 384.00 |
AT Other tangible assets | 1 081.00 | 1 081.00 | | 1 081.00 |
BJ TOTAL (I) | 203 465.00 | 1 081.00 | 202 384.00 | 203 465.00 |
BX Customers and related accounts | 17 193.00 | | 17 193.00 | 17 193.00 |
BZ Other receivables | 20 141.00 | | 20 141.00 | 20 141.00 |
CF Cash and cash equivalents | 51.00 | | 51.00 | 51.00 |
CH Prepaid expenses | 676.00 | | 676.00 | 676.00 |
CJ TOTAL (II) | 38 060.00 | | 38 060.00 | 38 060.00 |
CO Grand total (0 to V) | 241 526.00 | 1 081.00 | 240 444.00 | 241 526.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 34 792.00 | 34 792.00 | | 34 792.00 |
DH Retained earnings | 86 142.00 | 87 062.00 | | 86 142.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 335.00 | -920.00 | | -9 335.00 |
DL TOTAL (I) | 153 523.00 | 162 858.00 | | 153 523.00 |
DU Loans and Debts from Credit Institutions (3) | 15 295.00 | 34.00 | | 15 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 207.00 | 207.00 | | 207.00 |
DW Advances and down payments received on current orders | 5 377.00 | 9 547.00 | | 5 377.00 |
DX Trade payables and related accounts | 23 199.00 | 60 739.00 | | 23 199.00 |
DY Tax and social security liabilities | 26 257.00 | 23 538.00 | | 26 257.00 |
EA Other liabilities | 16 587.00 | 26 580.00 | | 16 587.00 |
EC TOTAL (IV) | 86 921.00 | 120 645.00 | | 86 921.00 |
EE Grand total (I to V) | 240 444.00 | 283 502.00 | | 240 444.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 83 161.00 | | 83 161.00 | 83 161.00 |
FJ Net sales | 83 161.00 | | 83 161.00 | 83 161.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 172 405.00 | |
FQ Other income | | | 3 166.00 | |
FR Total operating income (I) | | | 258 733.00 | |
FW Other purchases and external expenses | | | 52 268.00 | |
FX Taxes, duties, and similar payments | | | 27 746.00 | |
FY Salaries and Wages | | | 126 336.00 | |
FZ Social Security Contributions | | | 61 475.00 | |
GE Other Expenses | | | 198.00 | |
GF Total Operating Expenses (II) | | | 268 022.00 | |
GG - OPERATING RESULT (I - II) | | | -9 290.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 290.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | 34.00 | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | 34.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | -34.00 | | -45.00 |
HK Income tax | | 2 291.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 258 733.00 | 262 763.00 | | 258 733.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 268 067.00 | 263 683.00 | | 268 067.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 335.00 | -920.00 | | -9 335.00 |
| |
| 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 | 203 465.00 | | | 203 465.00 |
I4 DECREASES Grand Total | | | 203 465.00 | |
IO DECREASES Total including other intangible assets | | | 202 384.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 081.00 | |
KD ACQUISITIONS Total including other intangible assets | 202 384.00 | | | 202 384.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 081.00 | | | 1 081.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 081.00 | | | 1 081.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 081.00 | | | 1 081.00 |
| |
| 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 | 23 199.00 | 23 199.00 | | 23 199.00 |
8D Social Security and Other Social Organizations | 23 827.00 | 23 827.00 | | 23 827.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 587.00 | 16 587.00 | | 16 587.00 |
UX Other trade receivables | 17 193.00 | | | 17 193.00 |
VC Group and associates | 16 938.00 | | | 16 938.00 |
VG Loans with a maturity of up to one year at origin | 15 295.00 | 15 295.00 | | 15 295.00 |
VI Group and Associates | 207.00 | 207.00 | | 207.00 |
VM Income taxes | 2 291.00 | | | 2 291.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 430.00 | 2 430.00 | | 2 430.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 912.00 | | | 912.00 |
VS Prepaid expenses | 676.00 | | | 676.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 009.00 | 38 009.00 | | 38 009.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 544.00 | 81 544.00 | | 81 544.00 |
