| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 499.00 | 3 499.00 | | 3 499.00 |
AH Goodwill | 76 778.00 | | 76 778.00 | 76 778.00 |
AP Buildings | 119 948.00 | 113 700.00 | 6 248.00 | 119 948.00 |
AT Other tangible assets | 440 042.00 | 435 670.00 | 4 371.00 | 440 042.00 |
BH Other financial assets | 130 000.00 | | 130 000.00 | 130 000.00 |
BJ TOTAL (I) | 770 267.00 | 552 869.00 | 217 398.00 | 770 267.00 |
BX Customers and related accounts | 5 267.00 | | 5 267.00 | 5 267.00 |
BZ Other receivables | 9 476.00 | | 9 476.00 | 9 476.00 |
CF Cash and cash equivalents | 14 784.00 | | 14 784.00 | 14 784.00 |
CH Prepaid expenses | 996.00 | | 996.00 | 996.00 |
CJ TOTAL (II) | 30 523.00 | | 30 523.00 | 30 523.00 |
CO Grand total (0 to V) | 800 790.00 | 552 869.00 | 247 920.00 | 800 790.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 16 312.00 | 16 312.00 | | 16 312.00 |
DH Retained earnings | -265 167.00 | -238 547.00 | | -265 167.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 560.00 | -26 619.00 | | -32 560.00 |
DL TOTAL (I) | -276 415.00 | -243 854.00 | | -276 415.00 |
DU Loans and Debts from Credit Institutions (3) | 228.00 | 237.00 | | 228.00 |
DV Miscellaneous Loans and Financial Debts (4) | 496 109.00 | 478 758.00 | | 496 109.00 |
DX Trade payables and related accounts | 15 847.00 | 14 663.00 | | 15 847.00 |
DY Tax and social security liabilities | 12 065.00 | 23 425.00 | | 12 065.00 |
EA Other liabilities | 87.00 | | | 87.00 |
EC TOTAL (IV) | 524 335.00 | 517 083.00 | | 524 335.00 |
EE Grand total (I to V) | 247 920.00 | 273 228.00 | | 247 920.00 |
EG Accrued income and payables due within one year | 524 335.00 | 517 083.00 | | 524 335.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 405 387.00 | | 405 387.00 | 405 387.00 |
FJ Net sales | 405 387.00 | | 405 387.00 | 405 387.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 917.00 | |
FQ Other income | | | 44.00 | |
FR Total operating income (I) | | | 410 348.00 | |
FS Purchases of goods (including customs duties) | | | 238 703.00 | |
FW Other purchases and external expenses | | | 91 195.00 | |
FX Taxes, duties, and similar payments | | | 4 647.00 | |
FY Salaries and Wages | | | 65 841.00 | |
FZ Social Security Contributions | | | 11 325.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 264.00 | |
GE Other Expenses | | | 3 059.00 | |
GF Total Operating Expenses (II) | | | 435 035.00 | |
GG - OPERATING RESULT (I - II) | | | -24 687.00 | |
GR Interest and similar expenses | | | 7 483.00 | |
GU Total financial expenses (VI) | | | 7 483.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 483.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 171.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 917.00 | 3 813.00 | | 4 917.00 |
A4 Equity method investments | 2 955.00 | 3 365.00 | | 2 955.00 |
HA Exceptional income from management transactions | | 184.00 | | |
HD Total exceptional income (VII) | | 184.00 | | |
HE Exceptional expenses on management operations | 390.00 | | | 390.00 |
HH Total exceptional expenses (VIII) | 390.00 | | | 390.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -390.00 | 184.00 | | -390.00 |
HL TOTAL REVENUE (I + III + V + VII) | 410 348.00 | 454 503.00 | | 410 348.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 442 908.00 | 481 122.00 | | 442 908.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 560.00 | -26 619.00 | | -32 560.00 |
| |
| 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 | 770 267.00 | | | 770 267.00 |
I3 DECREASES Total Financial Fixed Assets | | | 130 000.00 | |
I4 DECREASES Grand Total | | | 770 267.00 | |
IO DECREASES Total including other intangible assets | | | 80 277.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 559 990.00 | |
KD ACQUISITIONS Total including other intangible assets | 80 277.00 | | | 80 277.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 559 990.00 | | | 559 990.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 130 000.00 | | | 130 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 532 605.00 | 20 264.00 | | 532 605.00 |
PE DEPRECIATION Total including other intangible assets | 3 499.00 | | | 3 499.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 529 106.00 | 20 264.00 | | 529 106.00 |
| |
| 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 | 496 109.00 | 496 109.00 | | 496 109.00 |
8B Suppliers and Related Accounts | 15 847.00 | 15 847.00 | | 15 847.00 |
8C Staff and Related Accounts | 3 980.00 | 3 980.00 | | 3 980.00 |
8D Social Security and Other Social Organizations | 4 156.00 | 4 156.00 | | 4 156.00 |
8K Other liabilities (including liabilities related to repo transactions) | 87.00 | 87.00 | | 87.00 |
UT Other financial assets | 130 000.00 | | 130 000.00 | 130 000.00 |
UX Other trade receivables | 5 267.00 | 5 267.00 | | 5 267.00 |
VB VAT | 2 745.00 | 2 745.00 | | 2 745.00 |
VC Group and associates | 4 237.00 | 4 237.00 | | 4 237.00 |
VG Loans with a maturity of up to one year at origin | 228.00 | 228.00 | | 228.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 733.00 | 1 733.00 | | 1 733.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 494.00 | 2 494.00 | | 2 494.00 |
VS Prepaid expenses | 996.00 | 996.00 | | 996.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 145 739.00 | 15 739.00 | 130 000.00 | 145 739.00 |
VW VAT | 2 196.00 | 2 196.00 | | 2 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 524 335.00 | 524 335.00 | | 524 335.00 |
