| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 68 410.00 | | 68 410.00 | 68 410.00 |
AR Technical installations, industrial equipment and tools | 47 271.00 | 45 098.00 | 2 173.00 | 47 271.00 |
AT Other tangible assets | 271 847.00 | 265 142.00 | 6 704.00 | 271 847.00 |
AX Advances and down payments | 87 500.00 | | 87 500.00 | 87 500.00 |
BH Other financial assets | 16 092.00 | | 16 092.00 | 16 092.00 |
BJ TOTAL (I) | 491 120.00 | 310 240.00 | 180 880.00 | 491 120.00 |
BX Customers and related accounts | 20 180.00 | | 20 180.00 | 20 180.00 |
BZ Other receivables | 23 571.00 | | 23 571.00 | 23 571.00 |
CF Cash and cash equivalents | 518 676.00 | | 518 676.00 | 518 676.00 |
CJ TOTAL (II) | 562 428.00 | | 562 428.00 | 562 428.00 |
CO Grand total (0 to V) | 1 053 547.00 | 310 240.00 | 743 307.00 | 1 053 547.00 |
CP Shares due in less than one year | 6.00 | | | 6.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 597 332.00 | 597 332.00 | | 597 332.00 |
DH Retained earnings | 2 809.00 | 17 082.00 | | 2 809.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 780.00 | -14 273.00 | | -10 780.00 |
DL TOTAL (I) | 598 162.00 | 608 942.00 | | 598 162.00 |
DU Loans and Debts from Credit Institutions (3) | 37.00 | 16.00 | | 37.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 220.00 | | | 21 220.00 |
DX Trade payables and related accounts | 99 684.00 | 51 880.00 | | 99 684.00 |
DY Tax and social security liabilities | 16 531.00 | 9 887.00 | | 16 531.00 |
EA Other liabilities | 7 674.00 | 5 245.00 | | 7 674.00 |
EC TOTAL (IV) | 145 146.00 | 67 028.00 | | 145 146.00 |
EE Grand total (I to V) | 743 307.00 | 675 970.00 | | 743 307.00 |
EG Accrued income and payables due within one year | 145 146.00 | 67 028.00 | | 145 146.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 113 445.00 | | 113 445.00 | 113 445.00 |
FJ Net sales | 113 445.00 | | 113 445.00 | 113 445.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 113 445.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 49 129.00 | |
FX Taxes, duties, and similar payments | | | 4 125.00 | |
FY Salaries and Wages | | | 37 735.00 | |
FZ Social Security Contributions | | | 25 163.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 031.00 | |
GE Other Expenses | | | 169.00 | |
GF Total Operating Expenses (II) | | | 123 352.00 | |
GG - OPERATING RESULT (I - II) | | | -9 907.00 | |
GL Other interest and similar income | | | 877.00 | |
GP Total financial income (V) | | | 877.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 877.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 030.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 750.00 | 330.00 | | 1 750.00 |
HH Total exceptional expenses (VIII) | 1 750.00 | 330.00 | | 1 750.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 750.00 | -330.00 | | -1 750.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 322.00 | 116 337.00 | | 114 322.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 102.00 | 130 610.00 | | 125 102.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 780.00 | -14 273.00 | | -10 780.00 |
| |
| 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 | 403 250.00 | | 87 870.00 | 403 250.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 092.00 | |
I4 DECREASES Grand Total | | | 491 120.00 | |
IO DECREASES Total including other intangible assets | | | 68 410.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 406 618.00 | |
KD ACQUISITIONS Total including other intangible assets | 68 410.00 | | | 68 410.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 319 118.00 | | 87 500.00 | 319 118.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 722.00 | | 370.00 | 15 722.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 303 209.00 | 7 031.00 | | 303 209.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 303 209.00 | 7 031.00 | | 303 209.00 |
| |
| 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 | 99 684.00 | 99 684.00 | | 99 684.00 |
8C Staff and Related Accounts | 11 487.00 | 11 487.00 | | 11 487.00 |
8D Social Security and Other Social Organizations | 3 485.00 | 3 485.00 | | 3 485.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 674.00 | 7 674.00 | | 7 674.00 |
UT Other financial assets | 16 092.00 | | 16 092.00 | 16 092.00 |
UX Other trade receivables | 20 180.00 | 20 180.00 | | 20 180.00 |
VB VAT | 20 851.00 | 20 851.00 | | 20 851.00 |
VG Loans with a maturity of up to one year at origin | 37.00 | 37.00 | | 37.00 |
VI Group and Associates | 21 220.00 | 21 220.00 | | 21 220.00 |
VM Income taxes | 1 317.00 | 1 317.00 | | 1 317.00 |
VQ Other Taxes, Duties, and Similar Debts | 399.00 | 399.00 | | 399.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 403.00 | 1 403.00 | | 1 403.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 844.00 | 43 752.00 | 16 092.00 | 59 844.00 |
VW VAT | 1 160.00 | 1 160.00 | | 1 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 145 146.00 | 145 146.00 | | 145 146.00 |
