| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 38 112.00 | | 38 112.00 | 38 112.00 |
AR Technical installations, industrial equipment and tools | 22 730.00 | 22 389.00 | 340.00 | 22 730.00 |
AT Other tangible assets | 8 784.00 | 8 784.00 | | 8 784.00 |
BH Other financial assets | 1 852.00 | | 1 852.00 | 1 852.00 |
BJ TOTAL (I) | 71 478.00 | 31 174.00 | 40 304.00 | 71 478.00 |
BL Raw materials, supplies | 1 950.00 | | 1 950.00 | 1 950.00 |
BV Advances and down payments on orders | 860.00 | | 860.00 | 860.00 |
BZ Other receivables | 2 138.00 | | 2 138.00 | 2 138.00 |
CF Cash and cash equivalents | 24 295.00 | | 24 295.00 | 24 295.00 |
CJ TOTAL (II) | 29 244.00 | | 29 244.00 | 29 244.00 |
CO Grand total (0 to V) | 100 722.00 | 31 174.00 | 69 548.00 | 100 722.00 |
CP Shares due in less than one year | 1 852.00 | | | 1 852.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -3 693.00 | 28.00 | | -3 693.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 886.00 | -3 720.00 | | -1 886.00 |
DL TOTAL (I) | 2 806.00 | 4 692.00 | | 2 806.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 151.00 | 1 300.00 | | 7 151.00 |
DX Trade payables and related accounts | 11 989.00 | 11 049.00 | | 11 989.00 |
DY Tax and social security liabilities | 47 602.00 | 53 014.00 | | 47 602.00 |
EC TOTAL (IV) | 66 742.00 | 65 364.00 | | 66 742.00 |
EE Grand total (I to V) | 69 548.00 | 70 056.00 | | 69 548.00 |
EG Accrued income and payables due within one year | 66 742.00 | 65 364.00 | | 66 742.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 39 079.00 | | 39 079.00 | 39 079.00 |
FJ Net sales | 39 079.00 | | 39 079.00 | 39 079.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 937.00 | |
FR Total operating income (I) | | | 40 016.00 | |
FU Purchases of raw materials and other supplies | | | 12 992.00 | |
FV Inventory change (raw materials and supplies) | | | 200.00 | |
FW Other purchases and external expenses | | | 17 599.00 | |
FX Taxes, duties, and similar payments | | | 2 681.00 | |
FY Salaries and Wages | | | 6 184.00 | |
FZ Social Security Contributions | | | 1 209.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 237.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 41 103.00 | |
GG - OPERATING RESULT (I - II) | | | -1 088.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 092.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 937.00 | 829.00 | | 937.00 |
A4 Equity method investments | | 688.00 | | |
HA Exceptional income from management transactions | 6.00 | 6.00 | | 6.00 |
HD Total exceptional income (VII) | | 6.00 | | |
HE Exceptional expenses on management operations | 795.00 | 2 065.00 | | 795.00 |
HH Total exceptional expenses (VIII) | 795.00 | 2 065.00 | | 795.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -794.00 | -2 059.00 | | -794.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 016.00 | 43 914.00 | | 40 016.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 902.00 | 47 635.00 | | 41 902.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 886.00 | -3 720.00 | | -1 886.00 |
| |
| 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 | 71 478.00 | | | 71 478.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 852.00 | |
I4 DECREASES Grand Total | | | 71 478.00 | |
IO DECREASES Total including other intangible assets | | | 38 112.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 514.00 | |
KD ACQUISITIONS Total including other intangible assets | 38 112.00 | | | 38 112.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 514.00 | | | 31 514.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 852.00 | | | 1 852.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 937.00 | 237.00 | | 30 937.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 937.00 | 237.00 | | 30 937.00 |
| |
| 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 | 11 989.00 | 11 989.00 | | 11 989.00 |
8C Staff and Related Accounts | 45 221.00 | 45 221.00 | | 45 221.00 |
8D Social Security and Other Social Organizations | 1 773.00 | 1 773.00 | | 1 773.00 |
UT Other financial assets | 1 852.00 | 1 852.00 | | 1 852.00 |
VB VAT | 814.00 | | | 814.00 |
VI Group and Associates | 7 151.00 | 7 151.00 | | 7 151.00 |
VM Income taxes | 782.00 | | | 782.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 542.00 | | | 542.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 990.00 | 3 990.00 | | 3 990.00 |
VW VAT | 608.00 | 608.00 | | 608.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 742.00 | 66 742.00 | | 66 742.00 |
