| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 668.00 | 2 668.00 | | 2 668.00 |
AH Goodwill | 137 081.00 | | 137 081.00 | 137 081.00 |
AR Technical installations, industrial equipment and tools | 56 788.00 | 56 347.00 | 440.00 | 56 788.00 |
AT Other tangible assets | 60 291.00 | 56 518.00 | 3 773.00 | 60 291.00 |
BD Other fixed assets | 1 210.00 | | 1 210.00 | 1 210.00 |
BH Other financial assets | 3 165.00 | | 3 165.00 | 3 165.00 |
BJ TOTAL (I) | 261 204.00 | 115 534.00 | 145 670.00 | 261 204.00 |
BL Raw materials, supplies | 6 865.00 | | 6 865.00 | 6 865.00 |
BT Goods | | | | |
BX Customers and related accounts | 255.00 | | 255.00 | 255.00 |
BZ Other receivables | 3 641.00 | | 3 641.00 | 3 641.00 |
CF Cash and cash equivalents | 7 240.00 | | 7 240.00 | 7 240.00 |
CH Prepaid expenses | 1 729.00 | | 1 729.00 | 1 729.00 |
CJ TOTAL (II) | 19 730.00 | | 19 730.00 | 19 730.00 |
CO Grand total (0 to V) | 280 934.00 | 115 534.00 | 165 400.00 | 280 934.00 |
CP Shares due in less than one year | 3 165.00 | | | 3 165.00 |
| |
| 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 | 70 060.00 | 70 060.00 | | 70 060.00 |
DH Retained earnings | 53 386.00 | 67 617.00 | | 53 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 958.00 | -14 231.00 | | -13 958.00 |
DL TOTAL (I) | 117 873.00 | 131 831.00 | | 117 873.00 |
DU Loans and Debts from Credit Institutions (3) | 23 386.00 | 10 221.00 | | 23 386.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21.00 | 1 351.00 | | 21.00 |
DX Trade payables and related accounts | 7 748.00 | 13 280.00 | | 7 748.00 |
DY Tax and social security liabilities | 16 373.00 | 14 803.00 | | 16 373.00 |
EC TOTAL (IV) | 47 528.00 | 39 655.00 | | 47 528.00 |
EE Grand total (I to V) | 165 400.00 | 171 486.00 | | 165 400.00 |
EG Accrued income and payables due within one year | 32 340.00 | 35 588.00 | | 32 340.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 14 993.00 | | 14 993.00 | 14 993.00 |
FG Production sold - services | 149 894.00 | | 149 894.00 | 149 894.00 |
FJ Net sales | 164 887.00 | | 164 887.00 | 164 887.00 |
FO Operating subsidies | | | 321.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 627.00 | |
FQ Other income | | | 396.00 | |
FR Total operating income (I) | | | 167 231.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | 928.00 | |
FU Purchases of raw materials and other supplies | | | 7 150.00 | |
FV Inventory change (raw materials and supplies) | | | 4 067.00 | |
FW Other purchases and external expenses | | | 51 098.00 | |
FX Taxes, duties, and similar payments | | | 6 610.00 | |
FY Salaries and Wages | | | 78 128.00 | |
FZ Social Security Contributions | | | 27 990.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 826.00 | |
GE Other Expenses | | | 430.00 | |
GF Total Operating Expenses (II) | | | 180 228.00 | |
GG - OPERATING RESULT (I - II) | | | -12 997.00 | |
GR Interest and similar expenses | | | 856.00 | |
GU Total financial expenses (VI) | | | 856.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -856.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 853.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 627.00 | 1 627.00 | | 1 627.00 |
A2 TOTAL ASSETS | 18 806.00 | 18 409.00 | | 18 806.00 |
A4 Equity method investments | 190.00 | 189.00 | | 190.00 |
HE Exceptional expenses on management operations | 105.00 | | | 105.00 |
HH Total exceptional expenses (VIII) | 105.00 | | | 105.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -105.00 | | | -105.00 |
HK Income tax | | -533.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 167 231.00 | 173 855.00 | | 167 231.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 181 189.00 | 188 085.00 | | 181 189.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 958.00 | -14 231.00 | | -13 958.00 |
HQ References: Real Estate Leasing | 4 900.00 | 4 900.00 | | 4 900.00 |
