| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 141.00 | 141.00 | | 141.00 |
AH Goodwill | 577 694.00 | 200 000.00 | 377 694.00 | 577 694.00 |
AR Technical installations, industrial equipment and tools | 1 922.00 | 1 922.00 | | 1 922.00 |
AT Other tangible assets | 38 998.00 | 38 800.00 | 198.00 | 38 998.00 |
BJ TOTAL (I) | 623 675.00 | 240 863.00 | 382 812.00 | 623 675.00 |
BT Goods | 33 795.00 | | 33 795.00 | 33 795.00 |
BX Customers and related accounts | 1 178.00 | | 1 178.00 | 1 178.00 |
BZ Other receivables | 29 329.00 | | 29 329.00 | 29 329.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 185 472.00 | | 185 472.00 | 185 472.00 |
CH Prepaid expenses | 837.00 | | 837.00 | 837.00 |
CJ TOTAL (II) | 250 613.00 | | 250 613.00 | 250 613.00 |
CO Grand total (0 to V) | 874 288.00 | 240 863.00 | 633 425.00 | 874 288.00 |
CU Other investments | 4 920.00 | | 4 920.00 | 4 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 611 000.00 | 611 000.00 | | 611 000.00 |
DD Legal reserve (1) | 35 293.00 | 35 293.00 | | 35 293.00 |
DH Retained earnings | -4 912.00 | | | -4 912.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -42 128.00 | -4 912.00 | | -42 128.00 |
DL TOTAL (I) | 599 253.00 | 641 381.00 | | 599 253.00 |
DX Trade payables and related accounts | 28 923.00 | 28 620.00 | | 28 923.00 |
DY Tax and social security liabilities | 5 249.00 | 3 714.00 | | 5 249.00 |
EC TOTAL (IV) | 34 172.00 | 32 334.00 | | 34 172.00 |
EE Grand total (I to V) | 633 425.00 | 673 715.00 | | 633 425.00 |
EG Accrued income and payables due within one year | 34 172.00 | 32 334.00 | | 34 172.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 337 652.00 | | 337 652.00 | 337 652.00 |
FG Production sold - services | 19 673.00 | | 19 673.00 | 19 673.00 |
FJ Net sales | 357 325.00 | | 357 325.00 | 357 325.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 205.00 | |
FR Total operating income (I) | | | 357 529.00 | |
FS Purchases of goods (including customs duties) | | | 215 620.00 | |
FT Inventory change (goods) | | | 4 367.00 | |
FW Other purchases and external expenses | | | 42 347.00 | |
FX Taxes, duties, and similar payments | | | 2 478.00 | |
FY Salaries and Wages | | | 61 985.00 | |
FZ Social Security Contributions | | | 11 224.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 517.00 | |
GB Operating Expenses - Provisions | | | 68 000.00 | |
GE Other Expenses | | | 350.00 | |
GF Total Operating Expenses (II) | | | 406 888.00 | |
GG - OPERATING RESULT (I - II) | | | -49 359.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 261.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 261.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 261.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 097.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 9 226.00 | 1 861.00 | | 9 226.00 |
HD Total exceptional income (VII) | 9 226.00 | 1 861.00 | | 9 226.00 |
HE Exceptional expenses on management operations | 2 257.00 | 623.00 | | 2 257.00 |
HH Total exceptional expenses (VIII) | 2 257.00 | 623.00 | | 2 257.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 969.00 | 1 238.00 | | 6 969.00 |
HL TOTAL REVENUE (I + III + V + VII) | 367 017.00 | 397 799.00 | | 367 017.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 409 145.00 | 402 711.00 | | 409 145.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -42 128.00 | -4 912.00 | | -42 128.00 |
| |
| 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 | 623 435.00 | | 241.00 | 623 435.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 920.00 | |
I4 DECREASES Grand Total | | | 623 675.00 | |
IO DECREASES Total including other intangible assets | | | 577 835.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 920.00 | |
KD ACQUISITIONS Total including other intangible assets | 577 835.00 | | | 577 835.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 679.00 | | 241.00 | 40 679.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 920.00 | | | 4 920.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 347.00 | 517.00 | | 40 347.00 |
PE DEPRECIATION Total including other intangible assets | 141.00 | | | 141.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 205.00 | 517.00 | | 40 205.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 132 000.00 | 68 000.00 | | 132 000.00 |
7B Total provisions for depreciation | 132 000.00 | 68 000.00 | | 132 000.00 |
7C Grand total | 132 000.00 | 68 000.00 | | 132 000.00 |
UE of which provisions and reversals: - Operating | | 68 000.00 | | |
| |
| 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 | 28 923.00 | 28 923.00 | | 28 923.00 |
8C Staff and Related Accounts | 2 046.00 | 2 046.00 | | 2 046.00 |
8D Social Security and Other Social Organizations | 1 057.00 | 1 057.00 | | 1 057.00 |
UX Other trade receivables | 1 178.00 | | | 1 178.00 |
VB VAT | 1 633.00 | | | 1 633.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 696.00 | | | 27 696.00 |
VS Prepaid expenses | 837.00 | | | 837.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 345.00 | 31 345.00 | | 31 345.00 |
VW VAT | 2 146.00 | 2 146.00 | | 2 146.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 172.00 | 34 172.00 | | 34 172.00 |
