| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 217 000.00 | | 217 000.00 | 217 000.00 |
AR Technical installations, industrial equipment and tools | 61 907.00 | 58 413.00 | 3 493.00 | 61 907.00 |
AT Other tangible assets | 206 561.00 | 154 508.00 | 52 053.00 | 206 561.00 |
BH Other financial assets | 17 250.00 | | 17 250.00 | 17 250.00 |
BJ TOTAL (I) | 502 718.00 | 212 921.00 | 289 797.00 | 502 718.00 |
BZ Other receivables | 2 548.00 | | 2 548.00 | 2 548.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 123 950.00 | | 123 950.00 | 123 950.00 |
CH Prepaid expenses | 2 319.00 | | 2 319.00 | 2 319.00 |
CJ TOTAL (II) | 128 832.00 | | 128 832.00 | 128 832.00 |
CO Grand total (0 to V) | 631 550.00 | 212 921.00 | 418 629.00 | 631 550.00 |
| |
| 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 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 76 910.00 | 59 240.00 | | 76 910.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 569.00 | 17 670.00 | | 10 569.00 |
DL TOTAL (I) | 98 479.00 | 87 910.00 | | 98 479.00 |
DV Miscellaneous Loans and Financial Debts (4) | 310 297.00 | 318 562.00 | | 310 297.00 |
DX Trade payables and related accounts | 3 852.00 | 3 186.00 | | 3 852.00 |
DY Tax and social security liabilities | 6 001.00 | 6 667.00 | | 6 001.00 |
EC TOTAL (IV) | 320 150.00 | 328 414.00 | | 320 150.00 |
EE Grand total (I to V) | 418 629.00 | 416 324.00 | | 418 629.00 |
EG Accrued income and payables due within one year | 320 150.00 | | | 320 150.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 270 256.00 | | 270 256.00 | 270 256.00 |
FJ Net sales | 270 256.00 | | 270 256.00 | 270 256.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 614.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 271 877.00 | |
FU Purchases of raw materials and other supplies | | | 8 735.00 | |
FW Other purchases and external expenses | | | 152 977.00 | |
FX Taxes, duties, and similar payments | | | 5 965.00 | |
FY Salaries and Wages | | | 55 257.00 | |
FZ Social Security Contributions | | | 12 435.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 002.00 | |
GE Other Expenses | | | 73.00 | |
GF Total Operating Expenses (II) | | | 259 443.00 | |
GG - OPERATING RESULT (I - II) | | | 12 434.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 434.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 614.00 | 517.00 | | 1 614.00 |
HK Income tax | 1 865.00 | 2 671.00 | | 1 865.00 |
HL TOTAL REVENUE (I + III + V + VII) | 271 877.00 | 289 927.00 | | 271 877.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 261 308.00 | 272 257.00 | | 261 308.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 569.00 | 17 670.00 | | 10 569.00 |
| |
| 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 | 513 224.00 | | 894.00 | 513 224.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 250.00 | |
I4 DECREASES Grand Total | | 11 400.00 | 502 718.00 | |
IO DECREASES Total including other intangible assets | | | 217 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 11 400.00 | 268 468.00 | |
KD ACQUISITIONS Total including other intangible assets | 217 000.00 | | | 217 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 278 974.00 | | 894.00 | 278 974.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 250.00 | | | 17 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 200 319.00 | 24 002.00 | 11 400.00 | 200 319.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 200 319.00 | 24 002.00 | 11 400.00 | 200 319.00 |
| |
| 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 | 3 852.00 | 3 852.00 | | 3 852.00 |
8D Social Security and Other Social Organizations | 3 654.00 | 3 654.00 | | 3 654.00 |
8E Income Taxes | 1 865.00 | 1 865.00 | | 1 865.00 |
UT Other financial assets | 17 250.00 | | 17 250.00 | 17 250.00 |
VB VAT | 1 315.00 | 1 315.00 | | 1 315.00 |
VI Group and Associates | 310 297.00 | 310 297.00 | | 310 297.00 |
VQ Other Taxes, Duties, and Similar Debts | 361.00 | 361.00 | | 361.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 233.00 | 1 233.00 | | 1 233.00 |
VS Prepaid expenses | 2 319.00 | 2 319.00 | | 2 319.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 117.00 | 4 867.00 | 17 250.00 | 22 117.00 |
VW VAT | 121.00 | 121.00 | | 121.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 320 150.00 | 320 150.00 | | 320 150.00 |
