| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 22 775.00 | 6 231.00 | 16 544.00 | 22 775.00 |
AT Other tangible assets | 1 218.00 | 365.00 | 852.00 | 1 218.00 |
BJ TOTAL (I) | 24 161.00 | 6 598.00 | 17 563.00 | 24 161.00 |
BT Goods | 7 471.00 | | 7 471.00 | 7 471.00 |
BX Customers and related accounts | 6 561.00 | | 6 561.00 | 6 561.00 |
BZ Other receivables | 26 343.00 | | 26 343.00 | 26 343.00 |
CF Cash and cash equivalents | 28 754.00 | | 28 754.00 | 28 754.00 |
CH Prepaid expenses | 57.00 | | 57.00 | 57.00 |
CJ TOTAL (II) | 69 186.00 | | 69 185.00 | 69 186.00 |
CO Grand total (0 to V) | 93 347.00 | 6 598.00 | 86 749.00 | 93 347.00 |
CU Other investments | 168.00 | | 168.00 | 168.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 193.00 | 45 193.00 | | 45 193.00 |
DD Legal reserve (1) | 3 649.00 | 3 648.00 | | 3 649.00 |
DE Statutory or contractual reserves | 67 452.00 | 67 451.00 | | 67 452.00 |
DH Retained earnings | -29 927.00 | -36 295.00 | | -29 927.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 885.00 | 6 368.00 | | -31 885.00 |
DL TOTAL (I) | 54 481.00 | 86 366.00 | | 54 481.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 86 099.00 | | |
DX Trade payables and related accounts | 28 125.00 | 29 273.00 | | 28 125.00 |
DY Tax and social security liabilities | 1 418.00 | 1 505.00 | | 1 418.00 |
EA Other liabilities | 2 725.00 | 2 662.00 | | 2 725.00 |
EC TOTAL (IV) | 32 268.00 | 119 540.00 | | 32 268.00 |
EE Grand total (I to V) | 86 749.00 | 205 906.00 | | 86 749.00 |
EG Accrued income and payables due within one year | 32 268.00 | | | 32 268.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 90 711.00 | | 90 711.00 | 90 711.00 |
FG Production sold - services | 142.00 | | 142.00 | 142.00 |
FJ Net sales | 90 853.00 | | 90 853.00 | 90 853.00 |
FQ Other income | | | 403.00 | |
FR Total operating income (I) | | | 91 256.00 | |
FS Purchases of goods (including customs duties) | | | 25 087.00 | |
FT Inventory change (goods) | | | 14 060.00 | |
FW Other purchases and external expenses | | | 53 811.00 | |
FX Taxes, duties, and similar payments | | | 4 166.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 691.00 | |
GE Other Expenses | | | 767.00 | |
GF Total Operating Expenses (II) | | | 103 583.00 | |
GG - OPERATING RESULT (I - II) | | | -12 326.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 412.00 | |
GU Total financial expenses (VI) | | | 412.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -408.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 734.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 19 151.00 | 920.00 | | 19 151.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 261.00 | 207 241.00 | | 91 261.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 145.00 | 200 872.00 | | 123 145.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 885.00 | 6 368.00 | | -31 885.00 |
| |
| 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 | 17 986.00 | | 6 175.00 | 17 986.00 |
I3 DECREASES Total Financial Fixed Assets | | | 168.00 | |
I4 DECREASES Grand Total | | | 24 161.00 | |
IO DECREASES Total including other intangible assets | | | 22 775.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 218.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 600.00 | | 6 175.00 | 16 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 218.00 | | | 7 218.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 168.00 | | | 168.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 906.00 | 5 691.00 | | 906.00 |
PE DEPRECIATION Total including other intangible assets | 844.00 | 5 387.00 | | 844.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 62.00 | 305.00 | | 62.00 |
| |
| 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 | 28 125.00 | 28 125.00 | | 28 125.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 725.00 | 2 725.00 | | 2 725.00 |
UX Other trade receivables | 6 561.00 | | | 6 561.00 |
VB VAT | 20 144.00 | | | 20 144.00 |
VM Income taxes | 4 519.00 | | | 4 519.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 397.00 | 1 397.00 | | 1 397.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 680.00 | | | 1 680.00 |
VS Prepaid expenses | 57.00 | | | 57.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 961.00 | 32 961.00 | | 32 961.00 |
VW VAT | 21.00 | 21.00 | | 21.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 268.00 | 32 268.00 | | 32 268.00 |
