| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 035.00 | 12 035.00 | | 12 035.00 |
AH Goodwill | 68 602.00 | | 68 602.00 | 68 602.00 |
AP Buildings | 43 763.00 | 43 763.00 | | 43 763.00 |
AR Technical installations, industrial equipment and tools | 1 238.00 | 1 238.00 | | 1 238.00 |
AT Other tangible assets | 78 834.00 | 73 405.00 | 5 429.00 | 78 834.00 |
BH Other financial assets | 12 086.00 | | 12 086.00 | 12 086.00 |
BJ TOTAL (I) | 216 558.00 | 130 441.00 | 86 117.00 | 216 558.00 |
BT Goods | 132 522.00 | 4 572.00 | 127 951.00 | 132 522.00 |
BX Customers and related accounts | 94 359.00 | | 94 359.00 | 94 359.00 |
BZ Other receivables | 10 466.00 | | 10 466.00 | 10 466.00 |
CF Cash and cash equivalents | 178 867.00 | | 178 867.00 | 178 867.00 |
CH Prepaid expenses | 695.00 | | 695.00 | 695.00 |
CJ TOTAL (II) | 416 910.00 | 4 572.00 | 412 338.00 | 416 910.00 |
CO Grand total (0 to V) | 633 468.00 | 135 012.00 | 498 455.00 | 633 468.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 100.00 | 50 100.00 | | 50 100.00 |
DD Legal reserve (1) | 5 010.00 | 5 010.00 | | 5 010.00 |
DG Other reserves | 354 378.00 | 362 542.00 | | 354 378.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -45 570.00 | -8 164.00 | | -45 570.00 |
DL TOTAL (I) | 363 918.00 | 409 488.00 | | 363 918.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 628.00 | | |
DX Trade payables and related accounts | 97 083.00 | 89 113.00 | | 97 083.00 |
DY Tax and social security liabilities | 37 455.00 | 43 463.00 | | 37 455.00 |
EC TOTAL (IV) | 134 537.00 | 135 204.00 | | 134 537.00 |
EE Grand total (I to V) | 498 455.00 | 544 692.00 | | 498 455.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 944 867.00 | |
FD Production sold - goods | | | 173 990.00 | |
FJ Net sales | | | 1 118 857.00 | |
FQ Other income | | | 4 643.00 | |
FR Total operating income (I) | | | 1 123 500.00 | |
FS Purchases of goods (including customs duties) | | | 776 174.00 | |
FT Inventory change (goods) | | | 9 772.00 | |
FU Purchases of raw materials and other supplies | | | 298.00 | |
FW Other purchases and external expenses | | | 133 939.00 | |
FX Taxes, duties, and similar payments | | | 7 847.00 | |
FY Salaries and Wages | | | 189 151.00 | |
FZ Social Security Contributions | | | 44 404.00 | |
GB Operating Expenses - Provisions | | | 7 495.00 | |
GE Other Expenses | | | 58.00 | |
GF Total Operating Expenses (II) | | | 1 169 139.00 | |
GG - OPERATING RESULT (I - II) | | | -45 639.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -45 639.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -69.00 | -68.00 | | -69.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 123 500.00 | 1 186 867.00 | | 1 123 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 169 070.00 | 1 195 031.00 | | 1 169 070.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -45 570.00 | -8 164.00 | | -45 570.00 |
| |
| 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 | 215 554.00 | | 1 004.00 | 215 554.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 086.00 | |
I4 DECREASES Grand Total | | | 216 558.00 | |
IO DECREASES Total including other intangible assets | | | 80 637.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 123 835.00 | |
KD ACQUISITIONS Total including other intangible assets | 80 637.00 | | | 80 637.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 122 831.00 | | 1 004.00 | 122 831.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 086.00 | | | 12 086.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 127 518.00 | 2 923.00 | | 127 518.00 |
PE DEPRECIATION Total including other intangible assets | 12 035.00 | | | 12 035.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 115 483.00 | 2 923.00 | | 115 483.00 |
| |
| 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 | 97 083.00 | 97 083.00 | | 97 083.00 |
UT Other financial assets | 12 086.00 | | 12 086.00 | 12 086.00 |
UX Other trade receivables | 94 359.00 | 94 359.00 | | 94 359.00 |
VP Miscellaneous | 10 466.00 | 10 466.00 | | 10 466.00 |
VQ Other Taxes, Duties, and Similar Debts | 37 455.00 | 37 455.00 | | 37 455.00 |
VS Prepaid expenses | 695.00 | 695.00 | | 695.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117 606.00 | 105 520.00 | 12 086.00 | 117 606.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 134 537.00 | 134 537.00 | | 134 537.00 |
