| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 000.00 | | 10 000.00 | 10 000.00 |
AH Goodwill | 45 730.00 | | 45 730.00 | 45 730.00 |
AP Buildings | 7 859.00 | 1 401.00 | 6 458.00 | 7 859.00 |
AR Technical installations, industrial equipment and tools | 14 669.00 | 11 529.00 | 3 140.00 | 14 669.00 |
AT Other tangible assets | 16 054.00 | 12 484.00 | 3 570.00 | 16 054.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 94 612.00 | 25 414.00 | 69 198.00 | 94 612.00 |
BL Raw materials, supplies | 315.00 | | 315.00 | 315.00 |
BT Goods | 2 182.00 | | 2 182.00 | 2 182.00 |
BV Advances and down payments on orders | 3 007.00 | | 3 007.00 | 3 007.00 |
BX Customers and related accounts | 15.00 | | 15.00 | 15.00 |
BZ Other receivables | 5 063.00 | | 5 063.00 | 5 063.00 |
CF Cash and cash equivalents | 841.00 | | 841.00 | 841.00 |
CH Prepaid expenses | 1 925.00 | | 1 925.00 | 1 925.00 |
CJ TOTAL (II) | 13 347.00 | | 13 347.00 | 13 347.00 |
CO Grand total (0 to V) | 107 959.00 | 25 414.00 | 82 545.00 | 107 959.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 18 481.00 | 18 481.00 | | 18 481.00 |
DH Retained earnings | | -2 351.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 331.00 | 3 881.00 | | -5 331.00 |
DL TOTAL (I) | 16 450.00 | 23 311.00 | | 16 450.00 |
DU Loans and Debts from Credit Institutions (3) | 18 531.00 | 18 125.00 | | 18 531.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 036.00 | 24 319.00 | | 31 036.00 |
DX Trade payables and related accounts | 11 849.00 | 13 862.00 | | 11 849.00 |
DY Tax and social security liabilities | 4 669.00 | 5 076.00 | | 4 669.00 |
EA Other liabilities | 11.00 | 11.00 | | 11.00 |
EC TOTAL (IV) | 66 095.00 | 61 393.00 | | 66 095.00 |
EE Grand total (I to V) | 82 545.00 | 84 704.00 | | 82 545.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 622.00 | 15 335.00 | | 4 622.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 81 673.00 | | 81 673.00 | 81 673.00 |
FJ Net sales | 81 673.00 | | 81 673.00 | 81 673.00 |
FO Operating subsidies | | | 5 750.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 87 424.00 | |
FS Purchases of goods (including customs duties) | | | 42 584.00 | |
FT Inventory change (goods) | | | 129.00 | |
FU Purchases of raw materials and other supplies | | | 883.00 | |
FV Inventory change (raw materials and supplies) | | | -90.00 | |
FW Other purchases and external expenses | | | 28 737.00 | |
FX Taxes, duties, and similar payments | | | 1 678.00 | |
FY Salaries and Wages | | | 10 800.00 | |
FZ Social Security Contributions | | | 3 028.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 643.00 | |
GF Total Operating Expenses (II) | | | 91 391.00 | |
GG - OPERATING RESULT (I - II) | | | -3 968.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GR Interest and similar expenses | | | 1 388.00 | |
GU Total financial expenses (VI) | | | 1 388.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 388.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 356.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 181.00 | | | 181.00 |
HD Total exceptional income (VII) | 181.00 | | | 181.00 |
HE Exceptional expenses on management operations | 156.00 | 209.00 | | 156.00 |
HH Total exceptional expenses (VIII) | 156.00 | 209.00 | | 156.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 25.00 | -209.00 | | 25.00 |
HL TOTAL REVENUE (I + III + V + VII) | 87 605.00 | 116 613.00 | | 87 605.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 935.00 | 112 732.00 | | 92 935.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 331.00 | 3 881.00 | | -5 331.00 |
| |
| 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 | 94 612.00 | | | 94 612.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300.00 | |
I4 DECREASES Grand Total | | | 94 612.00 | |
IO DECREASES Total including other intangible assets | | | 55 730.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 582.00 | |
KD ACQUISITIONS Total including other intangible assets | 55 730.00 | | | 55 730.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 582.00 | | | 38 582.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 300.00 | | | 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 771.00 | 3 643.00 | | 21 771.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 771.00 | 3 643.00 | | 21 771.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 11 849.00 | 11 849.00 | | 11 849.00 |
8D Social Security and Other Social Organizations | 4 669.00 | 4 669.00 | | 4 669.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11.00 | 11.00 | | 11.00 |
UT Other financial assets | 300.00 | | 300.00 | 300.00 |
UX Other trade receivables | 15.00 | 15.00 | | 15.00 |
VB VAT | 2 055.00 | 2 055.00 | | 2 055.00 |
VG Loans with a maturity of up to one year at origin | 4 622.00 | 4 622.00 | | 4 622.00 |
VH Loans with a maturity of more than one year at origin | 13 908.00 | 13 908.00 | | 13 908.00 |
VI Group and Associates | 31 036.00 | 31 036.00 | | 31 036.00 |
VJ Loans taken out during the year | 13 000.00 | | | 13 000.00 |
VK Loans repaid during the year | 1 882.00 | | | 1 882.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 007.00 | 3 007.00 | | 3 007.00 |
VS Prepaid expenses | 1 925.00 | 1 925.00 | | 1 925.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 303.00 | 7 003.00 | 300.00 | 7 303.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 095.00 | 66 095.00 | | 66 095.00 |
