| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 83 000.00 | | 83 000.00 | 83 000.00 |
AR Technical installations, industrial equipment and tools | 9 691.00 | 3 464.00 | 6 227.00 | 9 691.00 |
AT Other tangible assets | 2 935.00 | 743.00 | 2 192.00 | 2 935.00 |
BD Other fixed assets | 490.00 | | 490.00 | 490.00 |
BH Other financial assets | 1 825.00 | | 1 825.00 | 1 825.00 |
BJ TOTAL (I) | 97 941.00 | 4 207.00 | 93 734.00 | 97 941.00 |
BL Raw materials, supplies | 1 731.00 | | 1 731.00 | 1 731.00 |
BV Advances and down payments on orders | 1 819.00 | | 1 819.00 | 1 819.00 |
BZ Other receivables | 1 982.00 | | 1 982.00 | 1 982.00 |
CF Cash and cash equivalents | 3 761.00 | | 3 761.00 | 3 761.00 |
CJ TOTAL (II) | 9 294.00 | | 9 294.00 | 9 294.00 |
CO Grand total (0 to V) | 107 235.00 | 4 207.00 | 103 027.00 | 107 235.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -1.00 | | | -1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 856.00 | -11 777.00 | | -1 856.00 |
DL TOTAL (I) | -3 633.00 | -1 777.00 | | -3 633.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94 768.00 | 101 372.00 | | 94 768.00 |
DX Trade payables and related accounts | 6 412.00 | 5 274.00 | | 6 412.00 |
DY Tax and social security liabilities | 5 165.00 | 283.00 | | 5 165.00 |
EA Other liabilities | 315.00 | 460.00 | | 315.00 |
EC TOTAL (IV) | 106 661.00 | 107 390.00 | | 106 661.00 |
EE Grand total (I to V) | 103 027.00 | 105 613.00 | | 103 027.00 |
EG Accrued income and payables due within one year | 106 661.00 | 107 390.00 | | 106 661.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 93 407.00 | | 93 407.00 | 93 407.00 |
FJ Net sales | 93 407.00 | | 93 407.00 | 93 407.00 |
FQ Other income | | | 21.00 | |
FR Total operating income (I) | | | 93 427.00 | |
FU Purchases of raw materials and other supplies | | | 27 931.00 | |
FV Inventory change (raw materials and supplies) | | | 174.00 | |
FW Other purchases and external expenses | | | 31 736.00 | |
FX Taxes, duties, and similar payments | | | 1 393.00 | |
FY Salaries and Wages | | | 23 888.00 | |
FZ Social Security Contributions | | | 7 571.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 082.00 | |
GE Other Expenses | | | 509.00 | |
GF Total Operating Expenses (II) | | | 95 284.00 | |
GG - OPERATING RESULT (I - II) | | | -1 857.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 856.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 496.00 | 479.00 | | 496.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 428.00 | 73 818.00 | | 93 428.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 284.00 | 85 595.00 | | 95 284.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 856.00 | -11 777.00 | | -1 856.00 |
| |
| 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 | 97 941.00 | | | 97 941.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 315.00 | |
I4 DECREASES Grand Total | | | 97 941.00 | |
IO DECREASES Total including other intangible assets | | | 83 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 626.00 | |
KD ACQUISITIONS Total including other intangible assets | 83 000.00 | | | 83 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 626.00 | | | 12 626.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 315.00 | | | 2 315.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 126.00 | 2 082.00 | | 2 126.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 126.00 | 2 082.00 | | 2 126.00 |
| |
| 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 | 6 412.00 | 6 412.00 | | 6 412.00 |
8C Staff and Related Accounts | 3 251.00 | 3 251.00 | | 3 251.00 |
8D Social Security and Other Social Organizations | 1 616.00 | 1 616.00 | | 1 616.00 |
8K Other liabilities (including liabilities related to repo transactions) | 315.00 | 315.00 | | 315.00 |
UT Other financial assets | 1 825.00 | 1 825.00 | | 1 825.00 |
VB VAT | 1 081.00 | 1 081.00 | | 1 081.00 |
VI Group and Associates | 94 768.00 | 94 768.00 | | 94 768.00 |
VM Income taxes | 901.00 | 901.00 | | 901.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 807.00 | 3 807.00 | | 3 807.00 |
VW VAT | 298.00 | 298.00 | | 298.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 660.00 | 106 660.00 | | 106 660.00 |
