| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 152 449.00 | | 152 449.00 | 152 449.00 |
AR Technical installations, industrial equipment and tools | 13 264.00 | 9 709.00 | 3 555.00 | 13 264.00 |
AT Other tangible assets | 88 371.00 | 69 258.00 | 19 113.00 | 88 371.00 |
BH Other financial assets | 151.00 | | 151.00 | 151.00 |
BJ TOTAL (I) | 254 235.00 | 78 967.00 | 175 268.00 | 254 235.00 |
BT Goods | 2 660.00 | | 2 660.00 | 2 660.00 |
BZ Other receivables | 3 408.00 | | 3 408.00 | 3 408.00 |
CF Cash and cash equivalents | 12 744.00 | | 12 744.00 | 12 744.00 |
CH Prepaid expenses | 992.00 | | 992.00 | 992.00 |
CJ TOTAL (II) | 19 803.00 | | 19 803.00 | 19 803.00 |
CO Grand total (0 to V) | 274 038.00 | 78 967.00 | 195 072.00 | 274 038.00 |
| |
| 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 |
DH Retained earnings | 61 139.00 | 56 504.00 | | 61 139.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 494.00 | 4 635.00 | | -13 494.00 |
DL TOTAL (I) | 56 029.00 | 69 523.00 | | 56 029.00 |
DU Loans and Debts from Credit Institutions (3) | 58 661.00 | 77 226.00 | | 58 661.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 351.00 | 35 594.00 | | 67 351.00 |
DX Trade payables and related accounts | 1 174.00 | 1 575.00 | | 1 174.00 |
DY Tax and social security liabilities | 5 006.00 | 12 276.00 | | 5 006.00 |
EA Other liabilities | 19.00 | 19.00 | | 19.00 |
EB Prepaid income (2) | 6 832.00 | 13 953.00 | | 6 832.00 |
EC TOTAL (IV) | 139 042.00 | 140 643.00 | | 139 042.00 |
EE Grand total (I to V) | 195 072.00 | 210 167.00 | | 195 072.00 |
EG Accrued income and payables due within one year | 99 436.00 | 82 032.00 | | 99 436.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 169 825.00 | | 169 825.00 | 169 825.00 |
FJ Net sales | 169 825.00 | | 169 825.00 | 169 825.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 702.00 | |
FQ Other income | | | 3 335.00 | |
FR Total operating income (I) | | | 183 862.00 | |
FS Purchases of goods (including customs duties) | | | 34 044.00 | |
FT Inventory change (goods) | | | 5 749.00 | |
FU Purchases of raw materials and other supplies | | | -156.00 | |
FW Other purchases and external expenses | | | 59 701.00 | |
FX Taxes, duties, and similar payments | | | 5 005.00 | |
FY Salaries and Wages | | | 78 750.00 | |
FZ Social Security Contributions | | | 5 091.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 884.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 194 072.00 | |
GG - OPERATING RESULT (I - II) | | | -10 211.00 | |
GR Interest and similar expenses | | | 3 283.00 | |
GU Total financial expenses (VI) | | | 3 283.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 283.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 494.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 231.00 | | |
HH Total exceptional expenses (VIII) | | 231.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -231.00 | | |
HK Income tax | | 235.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 183 862.00 | 232 475.00 | | 183 862.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 197 355.00 | 227 840.00 | | 197 355.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 494.00 | 4 635.00 | | -13 494.00 |
| |
| 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 | 251 446.00 | | 2 789.00 | 251 446.00 |
I3 DECREASES Total Financial Fixed Assets | | | 151.00 | |
I4 DECREASES Grand Total | | | 254 235.00 | |
IO DECREASES Total including other intangible assets | | | 152 449.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 101 635.00 | |
KD ACQUISITIONS Total including other intangible assets | 152 449.00 | | | 152 449.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 98 846.00 | | 2 789.00 | 98 846.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 151.00 | | | 151.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 73 083.00 | 5 884.00 | | 73 083.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 73 083.00 | 5 884.00 | | 73 083.00 |
| |
| 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 | 1 174.00 | 1 174.00 | | 1 174.00 |
8C Staff and Related Accounts | 1 423.00 | 1 423.00 | | 1 423.00 |
8D Social Security and Other Social Organizations | 3 583.00 | 3 583.00 | | 3 583.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19.00 | 19.00 | | 19.00 |
8L Deferred income | 6 832.00 | 6 832.00 | | 6 832.00 |
UT Other financial assets | 151.00 | 151.00 | | 151.00 |
UY Staff and related accounts | 60.00 | 60.00 | | 60.00 |
VB VAT | 1 240.00 | 1 240.00 | | 1 240.00 |
VG Loans with a maturity of up to one year at origin | 50.00 | 50.00 | | 50.00 |
VH Loans with a maturity of more than one year at origin | 58 611.00 | 19 005.00 | 39 606.00 | 58 611.00 |
VI Group and Associates | 67 351.00 | 67 351.00 | | 67 351.00 |
VK Loans repaid during the year | 18 550.00 | | | 18 550.00 |
VM Income taxes | 2 108.00 | 2 108.00 | | 2 108.00 |
VS Prepaid expenses | 992.00 | 992.00 | | 992.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 551.00 | 4 551.00 | | 4 551.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 139 042.00 | 99 436.00 | 39 606.00 | 139 042.00 |
