| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 53 000.00 | | 53 000.00 | 53 000.00 |
AR Technical installations, industrial equipment and tools | 4 981.00 | 4 745.00 | 235.00 | 4 981.00 |
AT Other tangible assets | 50 836.00 | 46 576.00 | 4 260.00 | 50 836.00 |
BH Other financial assets | 6 369.00 | | 6 369.00 | 6 369.00 |
BJ TOTAL (I) | 115 203.00 | 51 321.00 | 63 882.00 | 115 203.00 |
BX Customers and related accounts | 45 806.00 | | 45 806.00 | 45 806.00 |
BZ Other receivables | 29 684.00 | | 29 684.00 | 29 684.00 |
CF Cash and cash equivalents | 4 167.00 | | 4 167.00 | 4 167.00 |
CJ TOTAL (II) | 79 656.00 | | 79 656.00 | 79 656.00 |
CO Grand total (0 to V) | 194 859.00 | 51 321.00 | 143 538.00 | 194 859.00 |
CS Evaluated investments - equity method | 18.00 | | 18.00 | 18.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 23 497.00 | 23 497.00 | | 23 497.00 |
DH Retained earnings | 12 275.00 | 58 691.00 | | 12 275.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 842.00 | -46 417.00 | | -17 842.00 |
DL TOTAL (I) | 26 315.00 | 44 157.00 | | 26 315.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 432.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 68 423.00 | 38 625.00 | | 68 423.00 |
DX Trade payables and related accounts | 19 049.00 | 24 706.00 | | 19 049.00 |
DY Tax and social security liabilities | 29 751.00 | 26 986.00 | | 29 751.00 |
EC TOTAL (IV) | 117 223.00 | 91 751.00 | | 117 223.00 |
EE Grand total (I to V) | 143 538.00 | 135 908.00 | | 143 538.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 248 594.00 | |
FJ Net sales | | | 248 594.00 | |
FQ Other income | | | 2 022.00 | |
FR Total operating income (I) | | | 250 616.00 | |
FU Purchases of raw materials and other supplies | | | 230.00 | |
FW Other purchases and external expenses | | | 108 038.00 | |
FX Taxes, duties, and similar payments | | | 16 029.00 | |
FY Salaries and Wages | | | 111 589.00 | |
FZ Social Security Contributions | | | 29 792.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 263.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 267 945.00 | |
GG - OPERATING RESULT (I - II) | | | -17 329.00 | |
GP Total financial income (V) | | | 2.00 | |
GU Total financial expenses (VI) | | | 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -153.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 482.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 360.00 | 232.00 | | 360.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -360.00 | -232.00 | | -360.00 |
HL TOTAL REVENUE (I + III + V + VII) | 250 618.00 | 262 728.00 | | 250 618.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 268 460.00 | 309 145.00 | | 268 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 842.00 | -46 417.00 | | -17 842.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 49 059.00 | 2 263.00 | | 49 059.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 49 059.00 | 2 263.00 | | 49 059.00 |
| |
| 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 | 19 049.00 | 19 049.00 | | 19 049.00 |
8K Other liabilities (including liabilities related to repo transactions) | 68 423.00 | 68 423.00 | | 68 423.00 |
VQ Other Taxes, Duties, and Similar Debts | 29 751.00 | 29 751.00 | | 29 751.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 81 802.00 | 81 802.00 | | 81 802.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 117 223.00 | 117 223.00 | | 117 223.00 |
