| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 16 737.00 | 15 493.00 | 1 244.00 | 16 737.00 |
AH Goodwill | 253 500.00 | | 253 500.00 | 253 500.00 |
AJ Other Intangible Assets | 8 500.00 | 7 868.00 | 632.00 | 8 500.00 |
AR Technical installations, industrial equipment and tools | 21 168.00 | 14 215.00 | 6 953.00 | 21 168.00 |
AT Other tangible assets | 42 160.00 | 22 723.00 | 19 437.00 | 42 160.00 |
BH Other financial assets | 4 190.00 | | 4 190.00 | 4 190.00 |
BJ TOTAL (I) | 346 254.00 | 60 299.00 | 285 955.00 | 346 254.00 |
BL Raw materials, supplies | 4 494.00 | | 4 494.00 | 4 494.00 |
BZ Other receivables | 7 545.00 | | 7 545.00 | 7 545.00 |
CF Cash and cash equivalents | 30 062.00 | | 30 062.00 | 30 062.00 |
CH Prepaid expenses | 217.00 | | 217.00 | 217.00 |
CJ TOTAL (II) | 42 318.00 | | 42 318.00 | 42 318.00 |
CO Grand total (0 to V) | 388 572.00 | 60 299.00 | 328 273.00 | 388 572.00 |
| |
| 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 | 28 987.00 | 16 737.00 | | 28 987.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -713.00 | 12 251.00 | | -713.00 |
DL TOTAL (I) | 39 274.00 | 39 987.00 | | 39 274.00 |
DU Loans and Debts from Credit Institutions (3) | 100 840.00 | 129 932.00 | | 100 840.00 |
DV Miscellaneous Loans and Financial Debts (4) | 155 037.00 | 155 037.00 | | 155 037.00 |
DX Trade payables and related accounts | 12 601.00 | 13 918.00 | | 12 601.00 |
DY Tax and social security liabilities | 20 519.00 | 16 352.00 | | 20 519.00 |
EC TOTAL (IV) | 288 999.00 | 315 240.00 | | 288 999.00 |
EE Grand total (I to V) | 328 273.00 | 355 227.00 | | 328 273.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 335 292.00 | |
FJ Net sales | | | 335 292.00 | |
FN Capitalized production | | | 80.00 | |
FQ Other income | | | 6 525.00 | |
FR Total operating income (I) | | | 341 897.00 | |
FU Purchases of raw materials and other supplies | | | 105 400.00 | |
FV Inventory change (raw materials and supplies) | | | 625.00 | |
FW Other purchases and external expenses | | | 60 356.00 | |
FX Taxes, duties, and similar payments | | | 11 091.00 | |
FY Salaries and Wages | | | 117 014.00 | |
FZ Social Security Contributions | | | 27 072.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 569.00 | |
GE Other Expenses | | | 1 138.00 | |
GF Total Operating Expenses (II) | | | 340 265.00 | |
GG - OPERATING RESULT (I - II) | | | 1 632.00 | |
GU Total financial expenses (VI) | | | 2 100.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 100.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -468.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 496.00 | 1 208.00 | | 1 496.00 |
HH Total exceptional expenses (VIII) | 1 741.00 | 45.00 | | 1 741.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -245.00 | 1 163.00 | | -245.00 |
HK Income tax | | 1 130.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 343 393.00 | 361 529.00 | | 343 393.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 344 106.00 | 349 278.00 | | 344 106.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -713.00 | 12 251.00 | | -713.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 827.00 | 17 569.00 | 3 097.00 | 45 827.00 |
PE DEPRECIATION Total including other intangible assets | 17 052.00 | 6 309.00 | | 17 052.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 775.00 | 11 260.00 | 3 096.00 | 28 775.00 |
| |
| 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 | 12 601.00 | 12 601.00 | | 12 601.00 |
8D Social Security and Other Social Organizations | 20 520.00 | 20 520.00 | | 20 520.00 |
8K Other liabilities (including liabilities related to repo transactions) | 155 037.00 | 155 037.00 | | 155 037.00 |
UT Other financial assets | 4 190.00 | 4 190.00 | | 4 190.00 |
VG Loans with a maturity of up to one year at origin | 100 840.00 | 100 840.00 | | 100 840.00 |
VS Prepaid expenses | 7 762.00 | 7 762.00 | | 7 762.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 288 999.00 | 288 998.00 | | 288 999.00 |
