| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 000.00 | 6 600.00 | 15 400.00 | 22 000.00 |
AR Technical installations, industrial equipment and tools | 121 415.00 | 121 415.00 | | 121 415.00 |
AT Other tangible assets | 47 643.00 | 39 623.00 | 8 019.00 | 47 643.00 |
BJ TOTAL (I) | 191 240.00 | 167 638.00 | 23 602.00 | 191 240.00 |
BN Goods in progress | 8 220.00 | | 8 220.00 | 8 220.00 |
BX Customers and related accounts | 75 406.00 | | 75 406.00 | 75 406.00 |
BZ Other receivables | 41 425.00 | | 41 425.00 | 41 425.00 |
CF Cash and cash equivalents | 21 826.00 | | 21 826.00 | 21 826.00 |
CH Prepaid expenses | 3 151.00 | | 3 151.00 | 3 151.00 |
CJ TOTAL (II) | 150 028.00 | | 150 028.00 | 150 028.00 |
CO Grand total (0 to V) | 341 269.00 | 167 638.00 | 173 631.00 | 341 269.00 |
CU Other investments | 183.00 | | 183.00 | 183.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 190 000.00 | 190 000.00 | | 190 000.00 |
DD Legal reserve (1) | 401.00 | 401.00 | | 401.00 |
DG Other reserves | 7 629.00 | 7 629.00 | | 7 629.00 |
DH Retained earnings | -208 766.00 | -197 212.00 | | -208 766.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -50 456.00 | -11 554.00 | | -50 456.00 |
DL TOTAL (I) | -61 192.00 | -10 736.00 | | -61 192.00 |
DX Trade payables and related accounts | 18 422.00 | 12 655.00 | | 18 422.00 |
DY Tax and social security liabilities | 183 923.00 | 183 931.00 | | 183 923.00 |
EA Other liabilities | 32 478.00 | 66 225.00 | | 32 478.00 |
EC TOTAL (IV) | 234 823.00 | 262 811.00 | | 234 823.00 |
EE Grand total (I to V) | 173 631.00 | 252 075.00 | | 173 631.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 912 988.00 | | 912 988.00 | 912 988.00 |
FJ Net sales | 912 988.00 | | 912 988.00 | 912 988.00 |
FM Inventory production | | | -14 657.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 927.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 900 266.00 | |
FW Other purchases and external expenses | | | 157 197.00 | |
FX Taxes, duties, and similar payments | | | 18 571.00 | |
FY Salaries and Wages | | | 650 475.00 | |
FZ Social Security Contributions | | | 109 467.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 395.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 942 106.00 | |
GG - OPERATING RESULT (I - II) | | | -41 840.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 7.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -41 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 8 623.00 | | | 8 623.00 |
HH Total exceptional expenses (VIII) | 8 623.00 | | | 8 623.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 623.00 | | | -8 623.00 |
HL TOTAL REVENUE (I + III + V + VII) | 900 273.00 | 996 874.00 | | 900 273.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 950 729.00 | 1 008 428.00 | | 950 729.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -50 456.00 | -11 554.00 | | -50 456.00 |
| |
| 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 | 191 240.00 | | | 191 240.00 |
I3 DECREASES Total Financial Fixed Assets | | | 183.00 | |
I4 DECREASES Grand Total | | | 191 240.00 | |
IO DECREASES Total including other intangible assets | | | 22 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 169 057.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 000.00 | | | 22 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 169 057.00 | | | 169 057.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 183.00 | | | 183.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 161 243.00 | 6 395.00 | | 161 243.00 |
PE DEPRECIATION Total including other intangible assets | 4 400.00 | 2 200.00 | | 4 400.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 156 843.00 | 4 195.00 | | 156 843.00 |
| |
| 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 | 18 422.00 | 18 422.00 | | 18 422.00 |
8C Staff and Related Accounts | 98 072.00 | 98 072.00 | | 98 072.00 |
8D Social Security and Other Social Organizations | 47 402.00 | 47 402.00 | | 47 402.00 |
8K Other liabilities (including liabilities related to repo transactions) | 32 478.00 | 32 478.00 | | 32 478.00 |
UX Other trade receivables | 75 406.00 | 75 406.00 | | 75 406.00 |
UY Staff and related accounts | 500.00 | 500.00 | | 500.00 |
VB VAT | 881.00 | 881.00 | | 881.00 |
VM Income taxes | 38 844.00 | 38 844.00 | | 38 844.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 928.00 | 13 928.00 | | 13 928.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 200.00 | 1 200.00 | | 1 200.00 |
VS Prepaid expenses | 3 151.00 | 3 151.00 | | 3 151.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 983.00 | 119 983.00 | | 119 983.00 |
VW VAT | 24 521.00 | 24 521.00 | | 24 521.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 234 823.00 | 234 823.00 | | 234 823.00 |
