| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 936.00 | 3 936.00 | | 3 936.00 |
AH Goodwill | 137 000.00 | | 137 000.00 | 137 000.00 |
AR Technical installations, industrial equipment and tools | 17 772.00 | 17 772.00 | | 17 772.00 |
AT Other tangible assets | 109 780.00 | 109 061.00 | 719.00 | 109 780.00 |
BJ TOTAL (I) | 269 105.00 | 130 769.00 | 138 336.00 | 269 105.00 |
BX Customers and related accounts | 27 345.00 | | 27 345.00 | 27 345.00 |
BZ Other receivables | 95 793.00 | | 95 793.00 | 95 793.00 |
CH Prepaid expenses | 2 224.00 | | 2 224.00 | 2 224.00 |
CJ TOTAL (II) | 125 361.00 | | 125 361.00 | 125 361.00 |
CO Grand total (0 to V) | 394 466.00 | 130 769.00 | 263 697.00 | 394 466.00 |
CU Other investments | 617.00 | | 617.00 | 617.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -586 454.00 | -515 280.00 | | -586 454.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 097.00 | -71 174.00 | | -30 097.00 |
DL TOTAL (I) | -607 751.00 | -577 654.00 | | -607 751.00 |
DU Loans and Debts from Credit Institutions (3) | 446.00 | 15 297.00 | | 446.00 |
DV Miscellaneous Loans and Financial Debts (4) | 458 368.00 | 433 972.00 | | 458 368.00 |
DX Trade payables and related accounts | 306 278.00 | 286 928.00 | | 306 278.00 |
DY Tax and social security liabilities | 22 136.00 | 21 379.00 | | 22 136.00 |
EA Other liabilities | 84 220.00 | 84 220.00 | | 84 220.00 |
EC TOTAL (IV) | 871 448.00 | 841 797.00 | | 871 448.00 |
EE Grand total (I to V) | 263 697.00 | 264 143.00 | | 263 697.00 |
EG Accrued income and payables due within one year | 871 448.00 | 841 797.00 | | 871 448.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 446.00 | 15 297.00 | | 446.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 27 754.00 | |
FX Taxes, duties, and similar payments | | | 757.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 329.00 | |
GF Total Operating Expenses (II) | | | 28 840.00 | |
GG - OPERATING RESULT (I - II) | | | -28 840.00 | |
GR Interest and similar expenses | | | 342.00 | |
GU Total financial expenses (VI) | | | 342.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -342.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 182.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 915.00 | 594.00 | | 915.00 |
HH Total exceptional expenses (VIII) | 915.00 | 594.00 | | 915.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -915.00 | -594.00 | | -915.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 097.00 | 71 175.00 | | 30 097.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 097.00 | -71 174.00 | | -30 097.00 |
| |
| 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 | 269 105.00 | | | 269 105.00 |
I3 DECREASES Total Financial Fixed Assets | | | 617.00 | |
I4 DECREASES Grand Total | | | 269 105.00 | |
IO DECREASES Total including other intangible assets | | | 140 936.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 127 552.00 | |
KD ACQUISITIONS Total including other intangible assets | 140 936.00 | | | 140 936.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 127 552.00 | | | 127 552.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 617.00 | | | 617.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 130 440.00 | 329.00 | | 130 440.00 |
PE DEPRECIATION Total including other intangible assets | 3 936.00 | | | 3 936.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 126 504.00 | 329.00 | | 126 504.00 |
| |
| 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 | 306 278.00 | 306 278.00 | | 306 278.00 |
8K Other liabilities (including liabilities related to repo transactions) | 84 220.00 | 84 220.00 | | 84 220.00 |
UX Other trade receivables | 27 345.00 | 27 345.00 | | 27 345.00 |
VB VAT | 6 615.00 | 6 615.00 | | 6 615.00 |
VG Loans with a maturity of up to one year at origin | 446.00 | 446.00 | | 446.00 |
VI Group and Associates | 458 368.00 | 458 368.00 | | 458 368.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 874.00 | 8 874.00 | | 8 874.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 89 178.00 | 89 178.00 | | 89 178.00 |
VS Prepaid expenses | 2 224.00 | 2 224.00 | | 2 224.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 361.00 | 125 361.00 | | 125 361.00 |
VW VAT | 13 262.00 | 13 262.00 | | 13 262.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 871 448.00 | 871 448.00 | | 871 448.00 |
