| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 105.00 | | 22 105.00 | 22 105.00 |
AR Technical installations, industrial equipment and tools | 19 088.00 | 16 332.00 | 2 756.00 | 19 088.00 |
AT Other tangible assets | 64 463.00 | 56 007.00 | 8 456.00 | 64 463.00 |
BJ TOTAL (I) | 105 656.00 | 72 339.00 | 33 317.00 | 105 656.00 |
BL Raw materials, supplies | 2 115.00 | | 2 115.00 | 2 115.00 |
BR Intermediate and finished products | 67 642.00 | 13 528.00 | 54 114.00 | 67 642.00 |
BX Customers and related accounts | 8 480.00 | | 8 480.00 | 8 480.00 |
BZ Other receivables | 2 513.00 | | 2 513.00 | 2 513.00 |
CF Cash and cash equivalents | 11 225.00 | | 11 225.00 | 11 225.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 91 975.00 | 13 528.00 | 78 447.00 | 91 975.00 |
CO Grand total (0 to V) | 197 631.00 | 85 867.00 | 111 764.00 | 197 631.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 51 070.00 | 51 070.00 | | 51 070.00 |
DH Retained earnings | -139 202.00 | -98 798.00 | | -139 202.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 69 510.00 | -40 404.00 | | 69 510.00 |
DL TOTAL (I) | -18 622.00 | -88 132.00 | | -18 622.00 |
DU Loans and Debts from Credit Institutions (3) | 41.00 | | | 41.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 161.00 | 205 057.00 | | 110 161.00 |
DX Trade payables and related accounts | 4 696.00 | 4 723.00 | | 4 696.00 |
DY Tax and social security liabilities | 28.00 | 28.00 | | 28.00 |
EB Prepaid income (2) | 15 459.00 | 19 492.00 | | 15 459.00 |
EC TOTAL (IV) | 130 386.00 | 229 300.00 | | 130 386.00 |
EE Grand total (I to V) | 111 764.00 | 141 169.00 | | 111 764.00 |
EG Accrued income and payables due within one year | 130 386.00 | 229 300.00 | | 130 386.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 41.00 | | | 41.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 80 804.00 | | 80 804.00 | 80 804.00 |
FG Production sold - services | 239.00 | | 239.00 | 239.00 |
FJ Net sales | 81 043.00 | | 81 043.00 | 81 043.00 |
FM Inventory production | | | -851.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 170.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 80 368.00 | |
FU Purchases of raw materials and other supplies | | | 12 321.00 | |
FV Inventory change (raw materials and supplies) | | | 2 120.00 | |
FW Other purchases and external expenses | | | 87 126.00 | |
FX Taxes, duties, and similar payments | | | 2 162.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 352.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 108 091.00 | |
GG - OPERATING RESULT (I - II) | | | -27 724.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 724.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 100 000.00 | | | 100 000.00 |
HD Total exceptional income (VII) | 100 000.00 | | | 100 000.00 |
HE Exceptional expenses on management operations | | 45.00 | | |
HF Exceptional expenses on capital transactions | 2 766.00 | | | 2 766.00 |
HH Total exceptional expenses (VIII) | 2 766.00 | 45.00 | | 2 766.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 97 234.00 | -45.00 | | 97 234.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 368.00 | 79 029.00 | | 180 368.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 858.00 | 119 433.00 | | 110 858.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 69 510.00 | -40 404.00 | | 69 510.00 |
| |
| 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 | 102 253.00 | | 3 403.00 | 102 253.00 |
I4 DECREASES Grand Total | | | 105 656.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IO DECREASES Total including other intangible assets | | | 22 105.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 83 551.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 105.00 | | | 22 105.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 80 148.00 | | 3 403.00 | 80 148.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 67 987.00 | 4 352.00 | | 67 987.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 67 987.00 | 4 352.00 | | 67 987.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 13 699.00 | | 170.00 | 13 699.00 |
7B Total provisions for depreciation | 13 699.00 | | 170.00 | 13 699.00 |
7C Grand total | 13 699.00 | | 170.00 | 13 699.00 |
UE of which provisions and reversals: - Operating | | | 170.00 | |
| |
| 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 | 4 696.00 | 4 696.00 | | 4 696.00 |
8D Social Security and Other Social Organizations | 28.00 | 28.00 | | 28.00 |
8L Deferred income | 15 459.00 | 15 459.00 | | 15 459.00 |
UX Other trade receivables | 8 480.00 | | | 8 480.00 |
VB VAT | 2 503.00 | | | 2 503.00 |
VG Loans with a maturity of up to one year at origin | 41.00 | 41.00 | | 41.00 |
VI Group and Associates | 110 161.00 | 110 161.00 | | 110 161.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10.00 | | | 10.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 993.00 | 10 993.00 | | 10 993.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 386.00 | 130 386.00 | | 130 386.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 072.00 | 1 137.00 | | 1 072.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 30 449.00 | 36 943.00 | | 30 449.00 |
ST Other accounts | 36 446.00 | 35 443.00 | | 36 446.00 |
YT Subcontracting | 20 231.00 | 24 094.00 | | 20 231.00 |
YW Business tax | 1 090.00 | 1 072.00 | | 1 090.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 162.00 | 2 209.00 | | 2 162.00 |
YY Amount of VAT collected | 1 460.00 | 2 224.00 | | 1 460.00 |
YZ Total deductible VAT on goods and services | 7 678.00 | 8 314.00 | | 7 678.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 87 126.00 | 96 480.00 | | 87 126.00 |
