| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 12 196.00 | | 12 196.00 | 12 196.00 |
AR Technical installations, industrial equipment and tools | 669.00 | 669.00 | | 669.00 |
AT Other tangible assets | 3 397.00 | 2 638.00 | 759.00 | 3 397.00 |
BJ TOTAL (I) | 16 262.00 | 3 307.00 | 12 955.00 | 16 262.00 |
BP Services in progress | | | | |
BT Goods | 12 849.00 | | 12 849.00 | 12 849.00 |
BX Customers and related accounts | 8 934.00 | | 8 934.00 | 8 934.00 |
BZ Other receivables | 3 835.00 | | 3 835.00 | 3 835.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 59 258.00 | | 59 258.00 | 59 258.00 |
CH Prepaid expenses | 201.00 | | 201.00 | 201.00 |
CJ TOTAL (II) | 85 077.00 | | 85 077.00 | 85 077.00 |
CO Grand total (0 to V) | 101 339.00 | 3 307.00 | 98 032.00 | 101 339.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 8 790.00 | 16 490.00 | | 8 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 790.00 | -7 700.00 | | 5 790.00 |
DL TOTAL (I) | 23 050.00 | 17 260.00 | | 23 050.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 596.00 | 68 269.00 | | 70 596.00 |
DX Trade payables and related accounts | 2 947.00 | 24 389.00 | | 2 947.00 |
DY Tax and social security liabilities | 1 381.00 | 700.00 | | 1 381.00 |
EA Other liabilities | 59.00 | | | 59.00 |
EC TOTAL (IV) | 74 981.00 | 93 358.00 | | 74 981.00 |
EE Grand total (I to V) | 98 032.00 | 110 618.00 | | 98 032.00 |
EG Accrued income and payables due within one year | 74 981.00 | 93 358.00 | | 74 981.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 40 203.00 | | 40 203.00 | 40 203.00 |
FG Production sold - services | 14 097.00 | | 14 097.00 | 14 097.00 |
FJ Net sales | 54 300.00 | | 54 300.00 | 54 300.00 |
FQ Other income | | | 45.00 | |
FR Total operating income (I) | | | 54 346.00 | |
FS Purchases of goods (including customs duties) | | | 22 998.00 | |
FT Inventory change (goods) | | | -1 949.00 | |
FW Other purchases and external expenses | | | 28 551.00 | |
FX Taxes, duties, and similar payments | | | 913.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 111.00 | |
GE Other Expenses | | | 140.00 | |
GF Total Operating Expenses (II) | | | 50 764.00 | |
GG - OPERATING RESULT (I - II) | | | 3 582.00 | |
GL Other interest and similar income | | | 2 208.00 | |
GP Total financial income (V) | | | 2 208.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 208.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 790.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 85.00 | 85.00 | | 85.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 554.00 | 66 565.00 | | 56 554.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 764.00 | 74 265.00 | | 50 764.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 790.00 | -7 700.00 | | 5 790.00 |
| |
| 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 | 15 392.00 | | 870.00 | 15 392.00 |
I4 DECREASES Grand Total | | | 16 262.00 | |
IO DECREASES Total including other intangible assets | | | 12 196.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 066.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 196.00 | | | 12 196.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 196.00 | | 870.00 | 3 196.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 196.00 | 111.00 | | 3 196.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 196.00 | 111.00 | | 3 196.00 |
| |
| 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 | 2 947.00 | 2 947.00 | | 2 947.00 |
8K Other liabilities (including liabilities related to repo transactions) | 59.00 | 59.00 | | 59.00 |
UX Other trade receivables | 8 934.00 | 8 934.00 | | 8 934.00 |
VB VAT | 3 835.00 | 3 835.00 | | 3 835.00 |
VI Group and Associates | 70 596.00 | 70 596.00 | | 70 596.00 |
VQ Other Taxes, Duties, and Similar Debts | 680.00 | 680.00 | | 680.00 |
VS Prepaid expenses | 201.00 | 201.00 | | 201.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 970.00 | 12 970.00 | | 12 970.00 |
VW VAT | 701.00 | 701.00 | | 701.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 981.00 | 74 981.00 | | 74 981.00 |
