| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 80 000.00 | 33 333.00 | 46 667.00 | 80 000.00 |
AR Technical installations, industrial equipment and tools | 34 047.00 | 31 941.00 | 2 106.00 | 34 047.00 |
AT Other tangible assets | 103 827.00 | 42 178.00 | 61 650.00 | 103 827.00 |
BH Other financial assets | 44 000.00 | | 44 000.00 | 44 000.00 |
BJ TOTAL (I) | 261 874.00 | 107 452.00 | 154 423.00 | 261 874.00 |
BL Raw materials, supplies | 190.00 | | 190.00 | 190.00 |
BV Advances and down payments on orders | 3 660.00 | | 3 660.00 | 3 660.00 |
BZ Other receivables | 10 181.00 | | 10 181.00 | 10 181.00 |
CF Cash and cash equivalents | 20 830.00 | | 20 830.00 | 20 830.00 |
CH Prepaid expenses | 704.00 | | 704.00 | 704.00 |
CJ TOTAL (II) | 35 565.00 | | 35 565.00 | 35 565.00 |
CO Grand total (0 to V) | 297 439.00 | 107 452.00 | 189 988.00 | 297 439.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DH Retained earnings | -86 408.00 | -74 185.00 | | -86 408.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 252.00 | -12 223.00 | | -4 252.00 |
DL TOTAL (I) | -83 660.00 | -79 408.00 | | -83 660.00 |
DU Loans and Debts from Credit Institutions (3) | 59 593.00 | 75 868.00 | | 59 593.00 |
DV Miscellaneous Loans and Financial Debts (4) | 176 415.00 | 164 695.00 | | 176 415.00 |
DX Trade payables and related accounts | 16 915.00 | 13 295.00 | | 16 915.00 |
DY Tax and social security liabilities | 20 161.00 | 29 494.00 | | 20 161.00 |
EA Other liabilities | 563.00 | 1 581.00 | | 563.00 |
EC TOTAL (IV) | 273 648.00 | 284 933.00 | | 273 648.00 |
EE Grand total (I to V) | 189 988.00 | 205 525.00 | | 189 988.00 |
EG Accrued income and payables due within one year | 230 718.00 | 225 423.00 | | 230 718.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 469 513.00 | | 469 513.00 | 469 513.00 |
FG Production sold - services | 6 591.00 | | 6 591.00 | 6 591.00 |
FJ Net sales | 476 104.00 | | 476 104.00 | 476 104.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 470.00 | |
FQ Other income | | | 628.00 | |
FR Total operating income (I) | | | 477 202.00 | |
FS Purchases of goods (including customs duties) | | | 292 834.00 | |
FU Purchases of raw materials and other supplies | | | 1 864.00 | |
FV Inventory change (raw materials and supplies) | | | -20.00 | |
FW Other purchases and external expenses | | | 68 595.00 | |
FX Taxes, duties, and similar payments | | | 3 702.00 | |
FY Salaries and Wages | | | 75 631.00 | |
FZ Social Security Contributions | | | 13 169.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 971.00 | |
GE Other Expenses | | | 482.00 | |
GF Total Operating Expenses (II) | | | 478 227.00 | |
GG - OPERATING RESULT (I - II) | | | -1 026.00 | |
GR Interest and similar expenses | | | 3 227.00 | |
GU Total financial expenses (VI) | | | 3 227.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 227.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 252.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 78.00 | | |
HH Total exceptional expenses (VIII) | | 78.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -78.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 477 202.00 | 460 269.00 | | 477 202.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 481 454.00 | 472 492.00 | | 481 454.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 252.00 | -12 223.00 | | -4 252.00 |
| |
| 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 | 261 874.00 | | | 261 874.00 |
I3 DECREASES Total Financial Fixed Assets | | | 44 000.00 | |
I4 DECREASES Grand Total | | | 261 874.00 | |
IO DECREASES Total including other intangible assets | | | 80 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 137 874.00 | |
KD ACQUISITIONS Total including other intangible assets | 80 000.00 | | | 80 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 137 874.00 | | | 137 874.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 44 000.00 | | | 44 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 85 480.00 | 21 971.00 | | 85 480.00 |
PE DEPRECIATION Total including other intangible assets | 25 333.00 | 8 000.00 | | 25 333.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 60 147.00 | 13 971.00 | | 60 147.00 |
| |
| 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 | 16 915.00 | 16 915.00 | | 16 915.00 |
8C Staff and Related Accounts | 9 583.00 | 9 583.00 | | 9 583.00 |
8D Social Security and Other Social Organizations | 5 263.00 | 5 263.00 | | 5 263.00 |
8K Other liabilities (including liabilities related to repo transactions) | 563.00 | 563.00 | | 563.00 |
UT Other financial assets | 44 000.00 | | | 44 000.00 |
VB VAT | 2 947.00 | | | 2 947.00 |
VH Loans with a maturity of more than one year at origin | 59 593.00 | 16 663.00 | 42 930.00 | 59 593.00 |
VI Group and Associates | 176 415.00 | 176 415.00 | | 176 415.00 |
VK Loans repaid during the year | 16 252.00 | | | 16 252.00 |
VM Income taxes | 5 521.00 | | | 5 521.00 |
VP Miscellaneous | 1 262.00 | | | 1 262.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 546.00 | 2 546.00 | | 2 546.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 451.00 | | | 451.00 |
VS Prepaid expenses | 704.00 | | | 704.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 885.00 | 10 885.00 | 44 600.00 | 54 885.00 |
VW VAT | 2 769.00 | 2 769.00 | | 2 769.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 273 648.00 | 230 718.00 | 42 930.00 | 273 648.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
