| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 900.00 | 900.00 | | 900.00 |
AH Goodwill | 72 910.00 | | 72 910.00 | 72 910.00 |
AR Technical installations, industrial equipment and tools | 34 100.00 | 32 899.00 | 1 201.00 | 34 100.00 |
AT Other tangible assets | 37 850.00 | 19 477.00 | 18 373.00 | 37 850.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 147 275.00 | 53 276.00 | 93 999.00 | 147 275.00 |
BT Goods | 1 327.00 | | 1 327.00 | 1 327.00 |
BX Customers and related accounts | 2 000.00 | | 2 000.00 | 2 000.00 |
BZ Other receivables | 18 226.00 | | 18 226.00 | 18 226.00 |
CF Cash and cash equivalents | 1 291.00 | | 1 291.00 | 1 291.00 |
CH Prepaid expenses | 125.00 | | 125.00 | 125.00 |
CJ TOTAL (II) | 22 970.00 | | 22 970.00 | 22 970.00 |
CO Grand total (0 to V) | 170 245.00 | 53 276.00 | 116 969.00 | 170 245.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DH Retained earnings | -2 998.00 | -3 000.00 | | -2 998.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 267.00 | 2.00 | | 267.00 |
DL TOTAL (I) | 3 268.00 | 3 002.00 | | 3 268.00 |
DP Provisions for Risks | 5 667.00 | | | 5 667.00 |
DR TOTAL (IV) | 5 667.00 | | | 5 667.00 |
DU Loans and Debts from Credit Institutions (3) | 50 211.00 | 59 479.00 | | 50 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 486.00 | 32 978.00 | | 30 486.00 |
DX Trade payables and related accounts | 3 194.00 | 3 658.00 | | 3 194.00 |
DY Tax and social security liabilities | 4 629.00 | 4 425.00 | | 4 629.00 |
EA Other liabilities | 19 515.00 | 19 360.00 | | 19 515.00 |
EC TOTAL (IV) | 108 034.00 | 119 900.00 | | 108 034.00 |
EE Grand total (I to V) | 116 969.00 | 122 902.00 | | 116 969.00 |
EG Accrued income and payables due within one year | 108 034.00 | 119 900.00 | | 108 034.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 80 925.00 | | 80 925.00 | 80 925.00 |
FJ Net sales | 80 925.00 | | 80 925.00 | 80 925.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 507.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 81 439.00 | |
FS Purchases of goods (including customs duties) | | | 18 155.00 | |
FT Inventory change (goods) | | | 980.00 | |
FW Other purchases and external expenses | | | 32 803.00 | |
FX Taxes, duties, and similar payments | | | 1 753.00 | |
FY Salaries and Wages | | | 20 638.00 | |
FZ Social Security Contributions | | | 3 425.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 305.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 5 667.00 | |
GE Other Expenses | | | 241.00 | |
GF Total Operating Expenses (II) | | | 93 966.00 | |
GG - OPERATING RESULT (I - II) | | | -12 528.00 | |
GR Interest and similar expenses | | | 1 177.00 | |
GU Total financial expenses (VI) | | | 1 177.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 177.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 705.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 25 873.00 | 14 763.00 | | 25 873.00 |
HD Total exceptional income (VII) | 25 873.00 | 14 763.00 | | 25 873.00 |
HE Exceptional expenses on management operations | 11 902.00 | 422.00 | | 11 902.00 |
HH Total exceptional expenses (VIII) | 11 902.00 | 422.00 | | 11 902.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 13 971.00 | 14 342.00 | | 13 971.00 |
HL TOTAL REVENUE (I + III + V + VII) | 107 312.00 | 100 557.00 | | 107 312.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 045.00 | 100 554.00 | | 107 045.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 267.00 | 2.00 | | 267.00 |
