| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 860.00 | 860.00 | | 860.00 |
AH Goodwill | 22 867.00 | | 22 867.00 | 22 867.00 |
AR Technical installations, industrial equipment and tools | 3 950.00 | 3 950.00 | | 3 950.00 |
AT Other tangible assets | 38 337.00 | 37 921.00 | 416.00 | 38 337.00 |
BF Loans | 41 032.00 | | 41 032.00 | 41 032.00 |
BH Other financial assets | 869.00 | | 869.00 | 869.00 |
BJ TOTAL (I) | 107 915.00 | 42 731.00 | 65 184.00 | 107 915.00 |
BL Raw materials, supplies | 3 550.00 | | 3 550.00 | 3 550.00 |
BX Customers and related accounts | 1 392.00 | | 1 392.00 | 1 392.00 |
BZ Other receivables | 65 964.00 | | 65 964.00 | 65 964.00 |
CD Marketable securities | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 8 739.00 | | 8 739.00 | 8 739.00 |
CJ TOTAL (II) | 80 645.00 | | 80 645.00 | 80 645.00 |
CO Grand total (0 to V) | 188 560.00 | 42 731.00 | 145 829.00 | 188 560.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 1 600.00 | | | 1 600.00 |
DG Other reserves | 19 771.00 | | | 19 771.00 |
DH Retained earnings | 8 834.00 | | | 8 834.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -41 265.00 | | | -41 265.00 |
DL TOTAL (I) | -3 060.00 | | | -3 060.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 408.00 | | | 4 408.00 |
DX Trade payables and related accounts | 27 032.00 | | | 27 032.00 |
DY Tax and social security liabilities | 113 381.00 | | | 113 381.00 |
EA Other liabilities | 4 068.00 | | | 4 068.00 |
EC TOTAL (IV) | 148 889.00 | | | 148 889.00 |
EE Grand total (I to V) | 145 829.00 | | | 145 829.00 |
EG Accrued income and payables due within one year | 148 889.00 | | | 148 889.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 189 352.00 | | 189 352.00 | 189 352.00 |
FJ Net sales | 189 352.00 | | 189 352.00 | 189 352.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 900.00 | |
FR Total operating income (I) | | | 196 252.00 | |
FU Purchases of raw materials and other supplies | | | 35 790.00 | |
FW Other purchases and external expenses | | | 38 970.00 | |
FX Taxes, duties, and similar payments | | | 1 802.00 | |
FY Salaries and Wages | | | 108 683.00 | |
FZ Social Security Contributions | | | 26 603.00 | |
GE Other Expenses | | | 23 860.00 | |
GF Total Operating Expenses (II) | | | 235 708.00 | |
GG - OPERATING RESULT (I - II) | | | -39 455.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GN Positive exchange differences | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -39 456.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 900.00 | | | 6 900.00 |
HE Exceptional expenses on management operations | 1 810.00 | | | 1 810.00 |
HH Total exceptional expenses (VIII) | 1 810.00 | | | 1 810.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 810.00 | | | -1 810.00 |
HL TOTAL REVENUE (I + III + V + VII) | 196 252.00 | | | 196 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 237 518.00 | | | 237 518.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -41 265.00 | | | -41 265.00 |
| |
| 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 | 107 915.00 | | | 107 915.00 |
I3 DECREASES Total Financial Fixed Assets | | | 41 901.00 | |
I4 DECREASES Grand Total | | | 107 915.00 | |
IO DECREASES Total including other intangible assets | | | 23 727.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 287.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 727.00 | | | 23 727.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 287.00 | | | 42 287.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 41 901.00 | | | 41 901.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 731.00 | | | 42 731.00 |
PE DEPRECIATION Total including other intangible assets | 860.00 | | | 860.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 871.00 | | | 41 871.00 |
| |
| 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 | 27 032.00 | 27 032.00 | | 27 032.00 |
8C Staff and Related Accounts | 14 420.00 | 14 420.00 | | 14 420.00 |
8D Social Security and Other Social Organizations | 14 592.00 | 14 592.00 | | 14 592.00 |
8E Income Taxes | 535.00 | 535.00 | | 535.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 068.00 | 4 068.00 | | 4 068.00 |
UP Loans | 41 032.00 | 41 032.00 | | 41 032.00 |
UT Other financial assets | 869.00 | 869.00 | | 869.00 |
UX Other trade receivables | 1 392.00 | | | 1 392.00 |
UY Staff and related accounts | 1 320.00 | | | 1 320.00 |
UZ Social Security, other social security organizations | 5 381.00 | | | 5 381.00 |
VB VAT | 14 677.00 | | | 14 677.00 |
VI Group and Associates | 4 408.00 | 4 408.00 | | 4 408.00 |
VM Income taxes | 503.00 | | | 503.00 |
VN Other taxes, similar payments | 998.00 | | | 998.00 |
VP Miscellaneous | 6 676.00 | | | 6 676.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 36 409.00 | | | 36 409.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 109 257.00 | 109 257.00 | | 109 257.00 |
VW VAT | 83 834.00 | 83 834.00 | | 83 834.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 148 889.00 | 148 889.00 | | 148 889.00 |
| |
| 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 | 1 802.00 | | | 1 802.00 |
ST Other accounts | 22 628.00 | | | 22 628.00 |
YQ Equipment leasing commitment | 4 903.00 | | | 4 903.00 |
YR Real estate leasing commitment | 11 439.00 | | | 11 439.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 802.00 | | | 1 802.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 628.00 | | | 22 628.00 |
