| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 90 000.00 | 27 000.00 | 63 000.00 | 90 000.00 |
AR Technical installations, industrial equipment and tools | 40 240.00 | 19 261.00 | 20 978.00 | 40 240.00 |
AT Other tangible assets | 14 964.00 | 5 909.00 | 9 054.00 | 14 964.00 |
BD Other fixed assets | 300.00 | | 300.00 | 300.00 |
BH Other financial assets | 1 022.00 | | 1 022.00 | 1 022.00 |
BJ TOTAL (I) | 146 527.00 | 52 171.00 | 94 356.00 | 146 527.00 |
BX Customers and related accounts | 2 050.00 | | 2 050.00 | 2 050.00 |
BZ Other receivables | 1 202.00 | | 1 202.00 | 1 202.00 |
CF Cash and cash equivalents | 17 876.00 | | 17 876.00 | 17 876.00 |
CH Prepaid expenses | 680.00 | | 680.00 | 680.00 |
CJ TOTAL (II) | 21 810.00 | | 21 810.00 | 21 810.00 |
CO Grand total (0 to V) | 168 337.00 | 52 171.00 | 116 166.00 | 168 337.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 70 971.00 | 73 893.00 | | 70 971.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 335.00 | -2 922.00 | | -3 335.00 |
DL TOTAL (I) | 68 735.00 | 72 071.00 | | 68 735.00 |
DU Loans and Debts from Credit Institutions (3) | 12 707.00 | 21 513.00 | | 12 707.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 834.00 | 20 559.00 | | 19 834.00 |
DX Trade payables and related accounts | 2 700.00 | 2 756.00 | | 2 700.00 |
DY Tax and social security liabilities | 11 823.00 | 12 392.00 | | 11 823.00 |
EA Other liabilities | 364.00 | 273.00 | | 364.00 |
EC TOTAL (IV) | 47 431.00 | 57 495.00 | | 47 431.00 |
EE Grand total (I to V) | 116 166.00 | 129 566.00 | | 116 166.00 |
EG Accrued income and payables due within one year | | 38 589.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 70 678.00 | | 70 678.00 | 70 678.00 |
FJ Net sales | 70 678.00 | | 70 678.00 | 70 678.00 |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 70 686.00 | |
FU Purchases of raw materials and other supplies | | | 3 948.00 | |
FW Other purchases and external expenses | | | 22 051.00 | |
FX Taxes, duties, and similar payments | | | 1 968.00 | |
FY Salaries and Wages | | | 21 220.00 | |
FZ Social Security Contributions | | | 10 296.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 380.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 72 866.00 | |
GG - OPERATING RESULT (I - II) | | | -2 180.00 | |
GL Other interest and similar income | | | 5.00 | |
GP Total financial income (V) | | | 5.00 | |
GR Interest and similar expenses | | | 338.00 | |
GU Total financial expenses (VI) | | | 338.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -332.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 512.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 32.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -32.00 | | |
HK Income tax | 823.00 | 896.00 | | 823.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 692.00 | 74 751.00 | | 70 692.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 74 027.00 | 77 674.00 | | 74 027.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 335.00 | -2 922.00 | | -3 335.00 |
| |
| 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 | 146 478.00 | | 49.00 | 146 478.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 323.00 | |
I4 DECREASES Grand Total | | | 146 527.00 | |
IO DECREASES Total including other intangible assets | | | 90 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 55 205.00 | |
KD ACQUISITIONS Total including other intangible assets | 90 000.00 | | | 90 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 55 205.00 | | | 55 205.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 273.00 | | 49.00 | 1 273.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 791.00 | 14 481.00 | 1 100.00 | 38 791.00 |
PE DEPRECIATION Total including other intangible assets | 18 000.00 | 9 000.00 | | 18 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 791.00 | 5 481.00 | 1 100.00 | 20 791.00 |
| |
| 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 | 2 701.00 | 2 701.00 | | 2 701.00 |
8C Staff and Related Accounts | 1 167.00 | 1 167.00 | | 1 167.00 |
8D Social Security and Other Social Organizations | 3 475.00 | 3 475.00 | | 3 475.00 |
8E Income Taxes | 823.00 | 823.00 | | 823.00 |
8K Other liabilities (including liabilities related to repo transactions) | 365.00 | 365.00 | | 365.00 |
UT Other financial assets | 1 023.00 | 1 023.00 | | 1 023.00 |
UX Other trade receivables | 2 051.00 | 2 051.00 | | 2 051.00 |
VB VAT | 1 082.00 | 1 082.00 | | 1 082.00 |
VH Loans with a maturity of more than one year at origin | 12 707.00 | | 6 301.00 | 12 707.00 |
VI Group and Associates | 19 835.00 | 19 835.00 | | 19 835.00 |
VJ Loans taken out during the year | 8 793.00 | | | 8 793.00 |
VQ Other Taxes, Duties, and Similar Debts | 393.00 | 393.00 | | 393.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 120.00 | 120.00 | | 120.00 |
VS Prepaid expenses | 680.00 | 680.00 | | 680.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 956.00 | 4 956.00 | | 4 956.00 |
VW VAT | 5 965.00 | 5 965.00 | | 5 965.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 431.00 | 34 724.00 | 6 301.00 | 47 431.00 |
