| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 68 602.00 | |
AR Technical installations, industrial equipment and tools | | | 352.00 | |
AT Other tangible assets | | | 4 887.00 | |
BH Other financial assets | | | 621.00 | |
BJ TOTAL (I) | | | 74 461.00 | |
BT Goods | | | 7 622.00 | |
BZ Other receivables | | | 7 527.00 | |
CF Cash and cash equivalents | | | 114 200.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 129 349.00 | |
CO Grand total (0 to V) | | | 203 810.00 | |
| |
| 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 |
DG Other reserves | 91 412.00 | 83 444.00 | | 91 412.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 308.00 | 7 968.00 | | -29 308.00 |
DL TOTAL (I) | 70 489.00 | 99 797.00 | | 70 489.00 |
DU Loans and Debts from Credit Institutions (3) | 15 810.00 | 10 219.00 | | 15 810.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 922.00 | 35 922.00 | | 35 922.00 |
DX Trade payables and related accounts | 18 103.00 | 13 710.00 | | 18 103.00 |
DY Tax and social security liabilities | 63 486.00 | 67 468.00 | | 63 486.00 |
EC TOTAL (IV) | 133 321.00 | 127 320.00 | | 133 321.00 |
EE Grand total (I to V) | 203 810.00 | 227 117.00 | | 203 810.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 446 116.00 | |
FJ Net sales | | | 446 116.00 | |
FO Operating subsidies | | | 10 509.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 439.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 458 064.00 | |
FS Purchases of goods (including customs duties) | | | 114 810.00 | |
FU Purchases of raw materials and other supplies | | | -22.00 | |
FV Inventory change (raw materials and supplies) | | | 5 901.00 | |
FW Other purchases and external expenses | | | 87 140.00 | |
FX Taxes, duties, and similar payments | | | 17 890.00 | |
FY Salaries and Wages | | | 210 083.00 | |
FZ Social Security Contributions | | | 46 769.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 565.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 484 144.00 | |
GG - OPERATING RESULT (I - II) | | | -26 080.00 | |
GU Total financial expenses (VI) | | | 2 473.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 473.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 553.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 405.00 | | |
HC Reversals of provisions and transfers of expenses | | 15 000.00 | | |
HD Total exceptional income (VII) | | 15 405.00 | | |
HE Exceptional expenses on management operations | 755.00 | 752.00 | | 755.00 |
HH Total exceptional expenses (VIII) | 755.00 | 752.00 | | 755.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -755.00 | 14 653.00 | | -755.00 |
HL TOTAL REVENUE (I + III + V + VII) | 458 064.00 | 484 268.00 | | 458 064.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 487 371.00 | 476 301.00 | | 487 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 308.00 | 7 968.00 | | -29 308.00 |
| |
| 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 | 206 505.00 | | 2 530.00 | 206 505.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 622.00 | | | 5 622.00 |
I3 DECREASES Total Financial Fixed Assets | | | 621.00 | |
I4 DECREASES Grand Total | | | 209 035.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 622.00 | |
IO DECREASES Total including other intangible assets | | | 68 602.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 134 189.00 | |
KD ACQUISITIONS Total including other intangible assets | 68 602.00 | | | 68 602.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 131 659.00 | | 2 530.00 | 131 659.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 621.00 | | | 621.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 133 009.00 | 1 565.00 | | 133 009.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 622.00 | | | 5 622.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 127 387.00 | 1 565.00 | | 127 387.00 |
| |
| 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 | 18 103.00 | 18 103.00 | | 18 103.00 |
8C Staff and Related Accounts | 34 026.00 | 34 026.00 | | 34 026.00 |
8D Social Security and Other Social Organizations | 12 852.00 | 12 852.00 | | 12 852.00 |
UT Other financial assets | 621.00 | 621.00 | | 621.00 |
UY Staff and related accounts | 430.00 | 430.00 | | 430.00 |
VG Loans with a maturity of up to one year at origin | 15 810.00 | 15 810.00 | | 15 810.00 |
VI Group and Associates | 35 922.00 | 35 922.00 | | 35 922.00 |
VM Income taxes | 209.00 | 209.00 | | 209.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 174.00 | 15 174.00 | | 15 174.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 888.00 | 6 888.00 | | 6 888.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 148.00 | 8 148.00 | | 8 148.00 |
VW VAT | 1 434.00 | 1 434.00 | | 1 434.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 133 321.00 | 133 321.00 | | 133 321.00 |
