| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 305.00 | | 1 305.00 | 1 305.00 |
AH Goodwill | 60 979.00 | | 60 979.00 | 60 979.00 |
AR Technical installations, industrial equipment and tools | 7 682.00 | 7 682.00 | | 7 682.00 |
AT Other tangible assets | 135 651.00 | 63 574.00 | 72 076.00 | 135 651.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 207 233.00 | 71 431.00 | 135 801.00 | 207 233.00 |
BT Goods | 97 702.00 | | 97 702.00 | 97 702.00 |
BX Customers and related accounts | 11 320.00 | | 11 320.00 | 11 320.00 |
BZ Other receivables | 6 394.00 | | 6 394.00 | 6 394.00 |
CF Cash and cash equivalents | 4 745.00 | | 4 745.00 | 4 745.00 |
CH Prepaid expenses | 1 817.00 | | 1 817.00 | 1 817.00 |
CJ TOTAL (II) | 121 979.00 | | 121 979.00 | 121 979.00 |
CO Grand total (0 to V) | 329 212.00 | 71 431.00 | 257 781.00 | 329 212.00 |
CX Development or Research and Development Expenses | 1 015.00 | 174.00 | 840.00 | 1 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 720.00 | 13 720.00 | | 13 720.00 |
DB Share, merger, contribution premiums, etc. | 21 342.00 | 21 342.00 | | 21 342.00 |
DD Legal reserve (1) | 1 372.00 | 1 372.00 | | 1 372.00 |
DE Statutory or contractual reserves | 88 915.00 | 88 915.00 | | 88 915.00 |
DH Retained earnings | -472.00 | -104 137.00 | | -472.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 181.00 | 103 665.00 | | -22 181.00 |
DL TOTAL (I) | 102 697.00 | 124 878.00 | | 102 697.00 |
DU Loans and Debts from Credit Institutions (3) | 18 094.00 | | | 18 094.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97 515.00 | 110 301.00 | | 97 515.00 |
DX Trade payables and related accounts | 5 499.00 | 8 993.00 | | 5 499.00 |
DY Tax and social security liabilities | 30 510.00 | 22 091.00 | | 30 510.00 |
EA Other liabilities | 3 464.00 | 2 029.00 | | 3 464.00 |
EC TOTAL (IV) | 155 084.00 | 143 416.00 | | 155 084.00 |
EE Grand total (I to V) | 257 781.00 | 268 295.00 | | 257 781.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 351 754.00 | |
FJ Net sales | | | 351 912.00 | |
FQ Other income | | | 19.00 | |
FR Total operating income (I) | | | 351 932.00 | |
FS Purchases of goods (including customs duties) | | | 197 837.00 | |
FT Inventory change (goods) | | | -15 153.00 | |
FU Purchases of raw materials and other supplies | | | 12.00 | |
FW Other purchases and external expenses | | | 109 631.00 | |
FX Taxes, duties, and similar payments | | | 2 869.00 | |
FY Salaries and Wages | | | 48 138.00 | |
FZ Social Security Contributions | | | 21 286.00 | |
GE Other Expenses | | | 586.00 | |
GF Total Operating Expenses (II) | | | 375 392.00 | |
GG - OPERATING RESULT (I - II) | | | -23 460.00 | |
GP Total financial income (V) | | | 20.00 | |
GU Total financial expenses (VI) | | | 1 450.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 430.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 890.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 2 708.00 | 145 640.00 | | 2 708.00 |
HH Total exceptional expenses (VIII) | | 22 748.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 708.00 | 122 892.00 | | 2 708.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 181.00 | 103 665.00 | | -22 181.00 |
| |
| 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 | 207 233.00 | | | 207 233.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 015.00 | | | 1 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600.00 | |
I4 DECREASES Grand Total | | | 207 233.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 015.00 | |
IO DECREASES Total including other intangible assets | | | 1 305.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 143 333.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 305.00 | | | 1 305.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 143 333.00 | | | 143 333.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 600.00 | | | 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 61 248.00 | 10 183.00 | | 61 248.00 |
CY DEPRECIATION Start-up, development, or research expenses | 73.00 | 102.00 | | 73.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 61 175.00 | 10 082.00 | | 61 175.00 |
| |
| 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 | 5 499.00 | 5 499.00 | | 5 499.00 |
8K Other liabilities (including liabilities related to repo transactions) | 100 980.00 | 100 980.00 | | 100 980.00 |
UT Other financial assets | 600.00 | | | 600.00 |
VG Loans with a maturity of up to one year at origin | 18 095.00 | 18 095.00 | | 18 095.00 |
VS Prepaid expenses | 1 817.00 | | | 1 817.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 131.00 | 19 531.00 | 600.00 | 20 131.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 155 084.00 | 155 084.00 | | 155 084.00 |
