| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 200.00 | 1 200.00 | | 1 200.00 |
AJ Other Intangible Assets | 9 050.00 | 9 050.00 | | 9 050.00 |
AP Buildings | 64 941.00 | 64 941.00 | | 64 941.00 |
AT Other tangible assets | 100.00 | 100.00 | | 100.00 |
BD Other fixed assets | 750.00 | | 750.00 | 750.00 |
BH Other financial assets | 6 003.00 | | 6 003.00 | 6 003.00 |
BJ TOTAL (I) | 82 044.00 | 75 291.00 | 6 753.00 | 82 044.00 |
BL Raw materials, supplies | 1 940.00 | | 1 940.00 | 1 940.00 |
BT Goods | 3 379.00 | | 3 379.00 | 3 379.00 |
BX Customers and related accounts | 86.00 | | 86.00 | 86.00 |
BZ Other receivables | 12 096.00 | | 12 096.00 | 12 096.00 |
CD Marketable securities | 5 232.00 | | 5 232.00 | 5 232.00 |
CF Cash and cash equivalents | 15 600.00 | | 15 600.00 | 15 600.00 |
CH Prepaid expenses | 725.00 | | 725.00 | 725.00 |
CJ TOTAL (II) | 39 060.00 | | 39 060.00 | 39 060.00 |
CO Grand total (0 to V) | 121 103.00 | 75 291.00 | 45 812.00 | 121 103.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 28 630.00 | 28 630.00 | | 28 630.00 |
DH Retained earnings | -20 812.00 | -7 869.00 | | -20 812.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 439.00 | -12 942.00 | | -15 439.00 |
DL TOTAL (I) | 629.00 | 16 068.00 | | 629.00 |
DV Miscellaneous Loans and Financial Debts (4) | 364.00 | 15.00 | | 364.00 |
DX Trade payables and related accounts | 16 022.00 | 11 518.00 | | 16 022.00 |
DY Tax and social security liabilities | 28 796.00 | 25 813.00 | | 28 796.00 |
EC TOTAL (IV) | 45 183.00 | 37 346.00 | | 45 183.00 |
EE Grand total (I to V) | 45 812.00 | 53 415.00 | | 45 812.00 |
EG Accrued income and payables due within one year | 45 183.00 | 37 346.00 | | 45 183.00 |
EI Including equity loans | 364.00 | | | 364.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 20 352.00 | | 20 352.00 | 20 352.00 |
FG Production sold - services | 162 370.00 | | 162 370.00 | 162 370.00 |
FJ Net sales | 182 722.00 | | 182 722.00 | 182 722.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 182 727.00 | |
FS Purchases of goods (including customs duties) | | | 11 144.00 | |
FT Inventory change (goods) | | | 1 343.00 | |
FU Purchases of raw materials and other supplies | | | 9 664.00 | |
FV Inventory change (raw materials and supplies) | | | 5.00 | |
FW Other purchases and external expenses | | | 43 854.00 | |
FX Taxes, duties, and similar payments | | | 3 021.00 | |
FY Salaries and Wages | | | 92 321.00 | |
FZ Social Security Contributions | | | 20 515.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 205.00 | |
GE Other Expenses | | | 9 812.00 | |
GF Total Operating Expenses (II) | | | 197 885.00 | |
GG - OPERATING RESULT (I - II) | | | -15 158.00 | |
GL Other interest and similar income | | | 154.00 | |
GP Total financial income (V) | | | 154.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 154.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 005.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 434.00 | 12.00 | | 434.00 |
HH Total exceptional expenses (VIII) | 434.00 | 12.00 | | 434.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -434.00 | -12.00 | | -434.00 |
HL TOTAL REVENUE (I + III + V + VII) | 182 881.00 | 181 438.00 | | 182 881.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 198 320.00 | 194 381.00 | | 198 320.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 439.00 | -12 942.00 | | -15 439.00 |
| |
| 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 | 82 044.00 | | | 82 044.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 753.00 | |
I4 DECREASES Grand Total | | | 82 044.00 | |
IO DECREASES Total including other intangible assets | | | 10 250.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 65 041.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 250.00 | | | 10 250.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 041.00 | | | 65 041.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 753.00 | | | 6 753.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 69 086.00 | 6 205.00 | | 69 086.00 |
PE DEPRECIATION Total including other intangible assets | 10 250.00 | | | 10 250.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 58 836.00 | 6 205.00 | | 58 836.00 |
| |
| 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 | 16 022.00 | 16 022.00 | | 16 022.00 |
8K Other liabilities (including liabilities related to repo transactions) | 364.00 | 364.00 | | 364.00 |
UT Other financial assets | 6 003.00 | | 6 003.00 | 6 003.00 |
UX Other trade receivables | 86.00 | 86.00 | | 86.00 |
VQ Other Taxes, Duties, and Similar Debts | 28 796.00 | 28 796.00 | | 28 796.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 096.00 | 12 096.00 | | 12 096.00 |
VS Prepaid expenses | 725.00 | 725.00 | | 725.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 910.00 | 12 908.00 | 6 003.00 | 18 910.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 183.00 | 45 183.00 | | 45 183.00 |
