| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 69 602.00 | | 69 602.00 | 69 602.00 |
AR Technical installations, industrial equipment and tools | 5 890.00 | 4 112.00 | 1 778.00 | 5 890.00 |
AT Other tangible assets | 22 752.00 | 22 029.00 | 723.00 | 22 752.00 |
BH Other financial assets | 227.00 | | 227.00 | 227.00 |
BJ TOTAL (I) | 98 472.00 | 26 141.00 | 72 330.00 | 98 472.00 |
BT Goods | 18 832.00 | | 18 832.00 | 18 832.00 |
BX Customers and related accounts | 2 489.00 | | 2 489.00 | 2 489.00 |
BZ Other receivables | 3 401.00 | | 3 401.00 | 3 401.00 |
CF Cash and cash equivalents | 26 011.00 | | 26 011.00 | 26 011.00 |
CJ TOTAL (II) | 50 733.00 | | 50 733.00 | 50 733.00 |
CO Grand total (0 to V) | 149 205.00 | 26 141.00 | 123 063.00 | 149 205.00 |
CP Shares due in less than one year | 227.00 | | | 227.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 784.00 | 48 784.00 | | 48 784.00 |
DD Legal reserve (1) | 4 878.00 | 4 878.00 | | 4 878.00 |
DG Other reserves | 39 224.00 | 39 224.00 | | 39 224.00 |
DH Retained earnings | -3 958.00 | | | -3 958.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 008.00 | -3 958.00 | | -8 008.00 |
DL TOTAL (I) | 80 921.00 | 88 929.00 | | 80 921.00 |
DU Loans and Debts from Credit Institutions (3) | 5 823.00 | 7 779.00 | | 5 823.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 889.00 | 3 055.00 | | 2 889.00 |
DX Trade payables and related accounts | 28 372.00 | 40 270.00 | | 28 372.00 |
DY Tax and social security liabilities | 5 058.00 | 10 231.00 | | 5 058.00 |
EC TOTAL (IV) | 42 142.00 | 61 336.00 | | 42 142.00 |
EE Grand total (I to V) | 123 063.00 | 150 265.00 | | 123 063.00 |
EI Including equity loans | 2 889.00 | | | 2 889.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 362 138.00 | | 362 138.00 | 362 138.00 |
FJ Net sales | 362 138.00 | | 362 138.00 | 362 138.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 807.00 | |
FQ Other income | | | 118.00 | |
FR Total operating income (I) | | | 366 062.00 | |
FS Purchases of goods (including customs duties) | | | 226 629.00 | |
FT Inventory change (goods) | | | -2 925.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 73 917.00 | |
FX Taxes, duties, and similar payments | | | 4 778.00 | |
FY Salaries and Wages | | | 53 108.00 | |
FZ Social Security Contributions | | | 18 836.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 067.00 | |
GE Other Expenses | | | 31.00 | |
GF Total Operating Expenses (II) | | | 375 440.00 | |
GG - OPERATING RESULT (I - II) | | | -9 378.00 | |
GR Interest and similar expenses | | | 615.00 | |
GU Total financial expenses (VI) | | | 615.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -615.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 993.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 750.00 | 41.00 | | 1 750.00 |
HD Total exceptional income (VII) | 1 750.00 | 41.00 | | 1 750.00 |
HE Exceptional expenses on management operations | 437.00 | 1 426.00 | | 437.00 |
HF Exceptional expenses on capital transactions | | 41.00 | | |
HH Total exceptional expenses (VIII) | 437.00 | 1 467.00 | | 437.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 313.00 | -1 426.00 | | 1 313.00 |
HK Income tax | -672.00 | | | -672.00 |
HL TOTAL REVENUE (I + III + V + VII) | 367 812.00 | 348 150.00 | | 367 812.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 375 820.00 | 352 108.00 | | 375 820.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 008.00 | -3 958.00 | | -8 008.00 |
| |
| 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 | 104 586.00 | | 686.00 | 104 586.00 |
I3 DECREASES Total Financial Fixed Assets | | | 227.00 | |
I4 DECREASES Grand Total | | 6 800.00 | 98 472.00 | |
IO DECREASES Total including other intangible assets | | | 69 602.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 800.00 | 28 643.00 | |
KD ACQUISITIONS Total including other intangible assets | 69 602.00 | | | 69 602.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 757.00 | | 686.00 | 34 757.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 227.00 | | | 227.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 875.00 | 1 067.00 | 6 800.00 | 31 875.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 875.00 | 1 067.00 | 6 800.00 | 31 875.00 |
| |
| 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 | 28 372.00 | 28 372.00 | | 28 372.00 |
8C Staff and Related Accounts | 940.00 | 940.00 | | 940.00 |
8D Social Security and Other Social Organizations | 3 112.00 | 3 112.00 | | 3 112.00 |
UT Other financial assets | 227.00 | 227.00 | | 227.00 |
UX Other trade receivables | 2 489.00 | 2 489.00 | | 2 489.00 |
VB VAT | 518.00 | 518.00 | | 518.00 |
VI Group and Associates | 2 889.00 | 2 889.00 | | 2 889.00 |
VM Income taxes | 2 715.00 | 2 715.00 | | 2 715.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 168.00 | 168.00 | | 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 117.00 | 6 117.00 | | 6 117.00 |
VW VAT | 1 007.00 | 1 007.00 | | 1 007.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 320.00 | 36 320.00 | | 36 320.00 |
