| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 560.00 | 1 792.00 | 4 768.00 | 6 560.00 |
AF Concessions, Patents and Similar Rights | 1 986.00 | 1 114.00 | 871.00 | 1 986.00 |
AH Goodwill | 199 917.00 | | 199 917.00 | 199 917.00 |
AR Technical installations, industrial equipment and tools | 446.00 | 122.00 | 324.00 | 446.00 |
AT Other tangible assets | 26 546.00 | 9 736.00 | 16 810.00 | 26 546.00 |
BH Other financial assets | 2 576.00 | | 2 576.00 | 2 576.00 |
BJ TOTAL (I) | 238 030.00 | 12 764.00 | 225 267.00 | 238 030.00 |
BL Raw materials, supplies | 4 537.00 | | 4 537.00 | 4 537.00 |
BT Goods | 7 440.00 | | 7 440.00 | 7 440.00 |
BZ Other receivables | 53 605.00 | | 53 605.00 | 53 605.00 |
CF Cash and cash equivalents | 12 576.00 | | 12 576.00 | 12 576.00 |
CH Prepaid expenses | 863.00 | | 863.00 | 863.00 |
CJ TOTAL (II) | 79 020.00 | | 79 020.00 | 79 020.00 |
CO Grand total (0 to V) | 317 050.00 | 12 764.00 | 304 287.00 | 317 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 991.00 | | | 1 991.00 |
DL TOTAL (I) | 9 991.00 | | | 9 991.00 |
DU Loans and Debts from Credit Institutions (3) | 243 245.00 | | | 243 245.00 |
DX Trade payables and related accounts | 14 605.00 | | | 14 605.00 |
DY Tax and social security liabilities | 32 153.00 | | | 32 153.00 |
EA Other liabilities | 4 293.00 | | | 4 293.00 |
EC TOTAL (IV) | 294 296.00 | | | 294 296.00 |
EE Grand total (I to V) | 304 287.00 | | | 304 287.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 17 020.00 | |
FD Production sold - goods | | | 230 286.00 | |
FJ Net sales | | | 247 306.00 | |
FQ Other income | | | 14 772.00 | |
FR Total operating income (I) | | | 262 078.00 | |
FS Purchases of goods (including customs duties) | | | 14 955.00 | |
FT Inventory change (goods) | | | -7 440.00 | |
FU Purchases of raw materials and other supplies | | | 16 451.00 | |
FV Inventory change (raw materials and supplies) | | | -4 537.00 | |
FW Other purchases and external expenses | | | 103 441.00 | |
FX Taxes, duties, and similar payments | | | 4 274.00 | |
FY Salaries and Wages | | | 91 085.00 | |
FZ Social Security Contributions | | | 15 676.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 764.00 | |
GE Other Expenses | | | 12 283.00 | |
GF Total Operating Expenses (II) | | | 258 951.00 | |
GG - OPERATING RESULT (I - II) | | | 3 127.00 | |
GP Total financial income (V) | | | 339.00 | |
GU Total financial expenses (VI) | | | 3 075.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 736.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 391.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 600.00 | | | -1 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 262 417.00 | | | 262 417.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 260 426.00 | | | 260 426.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 991.00 | | | 1 991.00 |
| |
| 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 | 14 605.00 | 14 605.00 | | 14 605.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 293.00 | 99.00 | 4 194.00 | 4 293.00 |
UT Other financial assets | 2 576.00 | | | 2 576.00 |
VH Loans with a maturity of more than one year at origin | 243 245.00 | 40 436.00 | 160 847.00 | 243 245.00 |
VJ Loans taken out during the year | 275 686.00 | | | 275 686.00 |
VK Loans repaid during the year | 32 441.00 | | | 32 441.00 |
VP Miscellaneous | 53 605.00 | | | 53 605.00 |
VQ Other Taxes, Duties, and Similar Debts | 32 153.00 | 32 153.00 | | 32 153.00 |
VS Prepaid expenses | 863.00 | | | 863.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 044.00 | 34 418.00 | 22 626.00 | 57 044.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 294 296.00 | 87 293.00 | 165 041.00 | 294 296.00 |
