| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 449.00 | | 449.00 | 449.00 |
AH Goodwill | 20 676.00 | | 20 676.00 | 20 676.00 |
AT Other tangible assets | 7 795.00 | 627.00 | 7 168.00 | 7 795.00 |
BH Other financial assets | 2 040.00 | | 2 040.00 | 2 040.00 |
BJ TOTAL (I) | 30 960.00 | 627.00 | 30 333.00 | 30 960.00 |
BL Raw materials, supplies | 4 398.00 | | 4 398.00 | 4 398.00 |
BZ Other receivables | 1 081.00 | | 1 081.00 | 1 081.00 |
CF Cash and cash equivalents | 11 798.00 | | 11 798.00 | 11 798.00 |
CJ TOTAL (II) | 17 278.00 | | 17 278.00 | 17 278.00 |
CO Grand total (0 to V) | 48 238.00 | 627.00 | 47 611.00 | 48 238.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 177.00 | | | 177.00 |
DL TOTAL (I) | 1 177.00 | | | 1 177.00 |
DU Loans and Debts from Credit Institutions (3) | 21 367.00 | | | 21 367.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 138.00 | | | 12 138.00 |
DW Advances and down payments received on current orders | 1 377.00 | | | 1 377.00 |
DX Trade payables and related accounts | 3 142.00 | | | 3 142.00 |
DY Tax and social security liabilities | 8 410.00 | | | 8 410.00 |
EC TOTAL (IV) | 46 434.00 | | | 46 434.00 |
EE Grand total (I to V) | 47 611.00 | | | 47 611.00 |
EG Accrued income and payables due within one year | 15 271.00 | | | 15 271.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 987.00 | | 5 987.00 | 5 987.00 |
FG Production sold - services | 37 394.00 | | 37 394.00 | 37 394.00 |
FJ Net sales | 43 381.00 | | 43 381.00 | 43 381.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 072.00 | |
FR Total operating income (I) | | | 49 452.00 | |
FS Purchases of goods (including customs duties) | | | 8 425.00 | |
FT Inventory change (goods) | | | -4 398.00 | |
FU Purchases of raw materials and other supplies | | | 4 669.00 | |
FW Other purchases and external expenses | | | 29 892.00 | |
FX Taxes, duties, and similar payments | | | 892.00 | |
FY Salaries and Wages | | | 5 800.00 | |
FZ Social Security Contributions | | | 3 418.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 627.00 | |
GE Other Expenses | | | 36.00 | |
GF Total Operating Expenses (II) | | | 49 361.00 | |
GG - OPERATING RESULT (I - II) | | | 91.00 | |
GR Interest and similar expenses | | | 306.00 | |
GU Total financial expenses (VI) | | | 306.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -306.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -215.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 072.00 | | | 6 072.00 |
A2 TOTAL ASSETS | 808.00 | | | 808.00 |
A4 Equity method investments | 36.00 | | | 36.00 |
HA Exceptional income from management transactions | 2.00 | | | 2.00 |
HD Total exceptional income (VII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2.00 | | | 2.00 |
HK Income tax | -390.00 | | | -390.00 |
HL TOTAL REVENUE (I + III + V + VII) | 49 454.00 | | | 49 454.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 277.00 | | | 49 277.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 177.00 | | | 177.00 |
HP References: Equipment leasing | 4 608.00 | | | 4 608.00 |
| |
| 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 | | | 30 960.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 040.00 | |
I4 DECREASES Grand Total | | | 30 960.00 | |
IO DECREASES Total including other intangible assets | | | 21 125.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 795.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 21 125.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 7 795.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 040.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 627.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 627.00 | | |
| |
| 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 | 3 142.00 | 3 142.00 | | 3 142.00 |
8C Staff and Related Accounts | 5 800.00 | 5 800.00 | | 5 800.00 |
8D Social Security and Other Social Organizations | 2 610.00 | 2 610.00 | | 2 610.00 |
UT Other financial assets | 2 040.00 | | | 2 040.00 |
VB VAT | 691.00 | | | 691.00 |
VG Loans with a maturity of up to one year at origin | 21 367.00 | 3 719.00 | 17 648.00 | 21 367.00 |
VI Group and Associates | 12 138.00 | | 12 138.00 | 12 138.00 |
VJ Loans taken out during the year | 24 300.00 | | | 24 300.00 |
VK Loans repaid during the year | 2 663.00 | | | 2 663.00 |
VM Income taxes | 390.00 | | | 390.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 121.00 | 1 081.00 | 2 040.00 | 3 121.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 057.00 | 15 271.00 | 29 786.00 | 45 057.00 |
