| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 17 000.00 | 12 042.00 | 4 958.00 | 17 000.00 |
AH Goodwill | 67 500.00 | | 67 500.00 | 67 500.00 |
AR Technical installations, industrial equipment and tools | 3 690.00 | 1 861.00 | 1 829.00 | 3 690.00 |
AT Other tangible assets | 73 450.00 | 24 139.00 | 49 312.00 | 73 450.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 161 670.00 | 38 041.00 | 123 629.00 | 161 670.00 |
BT Goods | 5 048.00 | | 5 048.00 | 5 048.00 |
BZ Other receivables | 68.00 | | 68.00 | 68.00 |
CF Cash and cash equivalents | 38 703.00 | | 38 703.00 | 38 703.00 |
CH Prepaid expenses | 797.00 | | 797.00 | 797.00 |
CJ TOTAL (II) | 44 616.00 | | 44 616.00 | 44 616.00 |
CO Grand total (0 to V) | 206 287.00 | 38 041.00 | 168 245.00 | 206 287.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 000.00 | | | 28 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 6 830.00 | | | 6 830.00 |
DH Retained earnings | -21 626.00 | | | -21 626.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 096.00 | | | -11 096.00 |
DL TOTAL (I) | 2 908.00 | | | 2 908.00 |
DU Loans and Debts from Credit Institutions (3) | 41 559.00 | | | 41 559.00 |
DV Miscellaneous Loans and Financial Debts (4) | 102 519.00 | | | 102 519.00 |
DX Trade payables and related accounts | 18 500.00 | | | 18 500.00 |
DY Tax and social security liabilities | 2 759.00 | | | 2 759.00 |
EC TOTAL (IV) | 165 337.00 | | | 165 337.00 |
EE Grand total (I to V) | 168 245.00 | | | 168 245.00 |
EG Accrued income and payables due within one year | 33 414.00 | | | 33 414.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 90.00 | | | 90.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 79 534.00 | | 79 534.00 | 79 534.00 |
FJ Net sales | 79 534.00 | | 79 534.00 | 79 534.00 |
FR Total operating income (I) | | | 79 534.00 | |
FS Purchases of goods (including customs duties) | | | 35 613.00 | |
FT Inventory change (goods) | | | 1 284.00 | |
FW Other purchases and external expenses | | | 26 341.00 | |
FX Taxes, duties, and similar payments | | | 861.00 | |
FY Salaries and Wages | | | 9 562.00 | |
FZ Social Security Contributions | | | 2 801.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 373.00 | |
GE Other Expenses | | | 1 873.00 | |
GF Total Operating Expenses (II) | | | 89 707.00 | |
GG - OPERATING RESULT (I - II) | | | -10 172.00 | |
GR Interest and similar expenses | | | 1 140.00 | |
GU Total financial expenses (VI) | | | 1 140.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 140.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 312.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 970.00 | | | 970.00 |
A4 Equity method investments | 1 873.00 | | | 1 873.00 |
HA Exceptional income from management transactions | 313.00 | | | 313.00 |
HD Total exceptional income (VII) | 313.00 | | | 313.00 |
HE Exceptional expenses on management operations | 96.00 | | | 96.00 |
HH Total exceptional expenses (VIII) | 96.00 | | | 96.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 216.00 | | | 216.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 847.00 | | | 79 847.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 943.00 | | | 90 943.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 096.00 | | | -11 096.00 |
| |
| 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 | 161 670.00 | | | 161 670.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 161 670.00 | |
IO DECREASES Total including other intangible assets | | | 84 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 77 140.00 | |
KD ACQUISITIONS Total including other intangible assets | 84 500.00 | | | 84 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 77 140.00 | | | 77 140.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 668.00 | 11 373.00 | | 26 668.00 |
PE DEPRECIATION Total including other intangible assets | 8 642.00 | 3 400.00 | | 8 642.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 027.00 | 7 973.00 | | 18 027.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 000.00 | 2 000.00 | | 2 000.00 |
8B Suppliers and Related Accounts | 18 500.00 | 18 500.00 | | 18 500.00 |
8D Social Security and Other Social Organizations | 1 920.00 | 1 920.00 | | 1 920.00 |
UT Other financial assets | 30.00 | | | 30.00 |
VB VAT | 68.00 | | | 68.00 |
VG Loans with a maturity of up to one year at origin | 28.00 | 28.00 | | 28.00 |
VH Loans with a maturity of more than one year at origin | 41 530.00 | 10 127.00 | 31 404.00 | 41 530.00 |
VI Group and Associates | 100 519.00 | | 100 519.00 | 100 519.00 |
VK Loans repaid during the year | 9 932.00 | | | 9 932.00 |
VS Prepaid expenses | 797.00 | | | 797.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 895.00 | 865.00 | 30.00 | 895.00 |
VW VAT | 839.00 | 839.00 | | 839.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 165 337.00 | 33 414.00 | 131 923.00 | 165 337.00 |
