| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 066.00 | 5 543.00 | 1 523.00 | 7 066.00 |
AH Goodwill | 80 000.00 | | 80 000.00 | 80 000.00 |
AR Technical installations, industrial equipment and tools | 84 973.00 | 43 825.00 | 41 149.00 | 84 973.00 |
AT Other tangible assets | 4 370.00 | 3 073.00 | 1 297.00 | 4 370.00 |
BH Other financial assets | 4 088.00 | | 4 088.00 | 4 088.00 |
BJ TOTAL (I) | 180 512.00 | 52 440.00 | 128 071.00 | 180 512.00 |
BL Raw materials, supplies | 5 209.00 | | 5 209.00 | 5 209.00 |
BX Customers and related accounts | 465.00 | | 465.00 | 465.00 |
BZ Other receivables | 5 262.00 | | 5 262.00 | 5 262.00 |
CF Cash and cash equivalents | 17 820.00 | | 17 820.00 | 17 820.00 |
CH Prepaid expenses | 1 561.00 | | 1 561.00 | 1 561.00 |
CJ TOTAL (II) | 30 318.00 | | 30 318.00 | 30 318.00 |
CO Grand total (0 to V) | 210 829.00 | 52 440.00 | 158 389.00 | 210 829.00 |
CS Evaluated investments - equity method | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 30 442.00 | 27 873.00 | | 30 442.00 |
DH Retained earnings | | 1 442.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 007.00 | 1 127.00 | | -3 007.00 |
DL TOTAL (I) | 43 935.00 | 46 942.00 | | 43 935.00 |
DU Loans and Debts from Credit Institutions (3) | 36 001.00 | 40 259.00 | | 36 001.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 900.00 | 75 500.00 | | 65 900.00 |
DX Trade payables and related accounts | 5 749.00 | 4 821.00 | | 5 749.00 |
DY Tax and social security liabilities | 6 804.00 | 6 853.00 | | 6 804.00 |
EC TOTAL (IV) | 114 454.00 | 127 433.00 | | 114 454.00 |
EE Grand total (I to V) | 158 389.00 | 174 375.00 | | 158 389.00 |
EG Accrued income and payables due within one year | 87 250.00 | 95 705.00 | | 87 250.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 189 027.00 | |
FJ Net sales | | | 189 027.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 772.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 189 804.00 | |
FU Purchases of raw materials and other supplies | | | 60 510.00 | |
FV Inventory change (raw materials and supplies) | | | -1 128.00 | |
FW Other purchases and external expenses | | | 40 415.00 | |
FX Taxes, duties, and similar payments | | | 4 354.00 | |
FY Salaries and Wages | | | 55 395.00 | |
FZ Social Security Contributions | | | 17 417.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 550.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 191 514.00 | |
GG - OPERATING RESULT (I - II) | | | -1 710.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GL Other interest and similar income | | | 65.00 | |
GP Total financial income (V) | | | 65.00 | |
GR Interest and similar expenses | | | 1 363.00 | |
GU Total financial expenses (VI) | | | 1 363.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 298.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 007.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 189 870.00 | 188 688.00 | | 189 870.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 192 877.00 | 187 561.00 | | 192 877.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 007.00 | 1 127.00 | | -3 007.00 |
| |
| 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 | 172 848.00 | | 7 663.00 | 172 848.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 7 066.00 | | | 7 066.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 103.00 | |
I4 DECREASES Grand Total | | | 180 512.00 | |
IN DECREASES Start-up, development, or research expenses | | | 7 066.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 89 343.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 81 680.00 | | 7 663.00 | 81 680.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 103.00 | | | 4 103.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 37 891.00 | 14 550.00 | | 37 891.00 |
PE DEPRECIATION Total including other intangible assets | 4 130.00 | 1 413.00 | | 4 130.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 761.00 | 13 136.00 | | 33 761.00 |
| |
| 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 | 5 749.00 | 5 749.00 | | 5 749.00 |
8C Staff and Related Accounts | 1 259.00 | 1 259.00 | | 1 259.00 |
8D Social Security and Other Social Organizations | 4 444.00 | 4 444.00 | | 4 444.00 |
UT Other financial assets | 4 088.00 | | | 4 088.00 |
UX Other trade receivables | 465.00 | | | 465.00 |
UZ Social Security, other social security organizations | 1 000.00 | | | 1 000.00 |
VB VAT | 386.00 | | | 386.00 |
VH Loans with a maturity of more than one year at origin | 36 001.00 | 8 797.00 | 27 204.00 | 36 001.00 |
VI Group and Associates | 65 900.00 | 65 900.00 | | 65 900.00 |
VJ Loans taken out during the year | 5 802.00 | | | 5 802.00 |
VK Loans repaid during the year | 10 044.00 | | | 10 044.00 |
VM Income taxes | 2 776.00 | | | 2 776.00 |
VQ Other Taxes, Duties, and Similar Debts | 749.00 | 749.00 | | 749.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 100.00 | | | 1 100.00 |
VS Prepaid expenses | 1 561.00 | | | 1 561.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 377.00 | 7 289.00 | 4 088.00 | 11 377.00 |
VW VAT | 352.00 | 352.00 | | 352.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 454.00 | 87 250.00 | 27 204.00 | 114 454.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
