| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 105 515.00 | 6 591.00 | 98 924.00 | 105 515.00 |
AP Buildings | 783 031.00 | 53 732.00 | 729 298.00 | 783 031.00 |
AR Technical installations, industrial equipment and tools | 3 468.00 | 194.00 | 3 274.00 | 3 468.00 |
BJ TOTAL (I) | 892 015.00 | 60 518.00 | 831 497.00 | 892 015.00 |
BX Customers and related accounts | 102 724.00 | | 102 724.00 | 102 724.00 |
BZ Other receivables | 15 782.00 | | 15 782.00 | 15 782.00 |
CF Cash and cash equivalents | 62 494.00 | | 62 494.00 | 62 494.00 |
CJ TOTAL (II) | 181 001.00 | | 181 001.00 | 181 001.00 |
CO Grand total (0 to V) | 1 073 017.00 | 60 518.00 | 1 012 499.00 | 1 073 017.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -37 828.00 | | | -37 828.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 708.00 | | | -34 708.00 |
DL TOTAL (I) | -62 536.00 | | | -62 536.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 049 231.00 | | | 1 049 231.00 |
DX Trade payables and related accounts | 13 599.00 | | | 13 599.00 |
DY Tax and social security liabilities | 20.00 | | | 20.00 |
DZ Fixed asset liabilities and related accounts | 12 185.00 | | | 12 185.00 |
EC TOTAL (IV) | 1 075 036.00 | | | 1 075 036.00 |
EE Grand total (I to V) | 1 012 499.00 | | | 1 012 499.00 |
EG Accrued income and payables due within one year | 1 075 036.00 | | | 1 075 036.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 89 812.00 | | 89 812.00 | 89 812.00 |
FG Production sold - services | 100.00 | | 100.00 | 100.00 |
FJ Net sales | 89 912.00 | | 89 912.00 | 89 912.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 89 915.00 | |
FW Other purchases and external expenses | | | 20 729.00 | |
FX Taxes, duties, and similar payments | | | 4 390.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 50 270.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 75 392.00 | |
GG - OPERATING RESULT (I - II) | | | 14 523.00 | |
GR Interest and similar expenses | | | 49 231.00 | |
GU Total financial expenses (VI) | | | 49 231.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -49 231.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 708.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 89 915.00 | | | 89 915.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 124 623.00 | | | 124 623.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 708.00 | | | -34 708.00 |
| |
| 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 | | 888 547.00 | | |
I4 DECREASES Grand Total | | | 888 547.00 | |
IO DECREASES Total including other intangible assets | | | 105 516.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 783 031.00 | |
KD ACQUISITIONS Total including other intangible assets | | 105 516.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | | 783 031.00 | | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 10 248.00 | | |
PE DEPRECIATION Total including other intangible assets | | 1 315.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 8 933.00 | | |
| |
| 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 | 28 086.00 | 28 086.00 | | 28 086.00 |
8J Fixed Asset Liabilities and Related Accounts | 206 771.00 | 206 771.00 | | 206 771.00 |
UX Other trade receivables | 12 791.00 | 12 791.00 | | 12 791.00 |
VB VAT | 68 156.00 | 68 156.00 | | 68 156.00 |
VI Group and Associates | 831 865.00 | 831 865.00 | | 831 865.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 250.00 | 8 250.00 | | 8 250.00 |
VS Prepaid expenses | 1 743.00 | 1 743.00 | | 1 743.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 90 940.00 | 90 940.00 | | 90 940.00 |
VW VAT | 2 718.00 | 2 718.00 | | 2 718.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 069 440.00 | 1 069 440.00 | | 1 069 440.00 |
