| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 000.00 | 476.00 | 524.00 | 1 000.00 |
AH Goodwill | 458 471.00 | | 458 471.00 | 458 471.00 |
AR Technical installations, industrial equipment and tools | 59 130.00 | 14 104.00 | 45 026.00 | 59 130.00 |
AT Other tangible assets | 72 939.00 | 13 856.00 | 59 083.00 | 72 939.00 |
BH Other financial assets | 8 296.00 | | 8 296.00 | 8 296.00 |
BJ TOTAL (I) | 599 836.00 | 28 435.00 | 571 401.00 | 599 836.00 |
BL Raw materials, supplies | 2 801.00 | | 2 801.00 | 2 801.00 |
BT Goods | 11 065.00 | | 11 065.00 | 11 065.00 |
BX Customers and related accounts | 4 498.00 | | 4 498.00 | 4 498.00 |
BZ Other receivables | 21 513.00 | | 21 513.00 | 21 513.00 |
CF Cash and cash equivalents | 22 841.00 | | 22 841.00 | 22 841.00 |
CH Prepaid expenses | 1 902.00 | | 1 902.00 | 1 902.00 |
CJ TOTAL (II) | 64 620.00 | | 64 620.00 | 64 620.00 |
CO Grand total (0 to V) | 664 456.00 | 28 435.00 | 636 021.00 | 664 456.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -27 467.00 | -846.00 | | -27 467.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -63 531.00 | -26 621.00 | | -63 531.00 |
DL TOTAL (I) | -50 997.00 | 12 533.00 | | -50 997.00 |
DV Miscellaneous Loans and Financial Debts (4) | 608 215.00 | 513 395.00 | | 608 215.00 |
DX Trade payables and related accounts | 58 040.00 | 48 119.00 | | 58 040.00 |
DY Tax and social security liabilities | 20 607.00 | 15 137.00 | | 20 607.00 |
EA Other liabilities | 156.00 | | | 156.00 |
EC TOTAL (IV) | 687 018.00 | 576 651.00 | | 687 018.00 |
EE Grand total (I to V) | 636 021.00 | 589 185.00 | | 636 021.00 |
EG Accrued income and payables due within one year | 687 018.00 | 576 651.00 | | 687 018.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 450 768.00 | | 450 768.00 | 450 768.00 |
FD Production sold - goods | 67 208.00 | | 67 208.00 | 67 208.00 |
FG Production sold - services | 2 275.00 | | 2 275.00 | 2 275.00 |
FJ Net sales | 520 252.00 | | 520 252.00 | 520 252.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2 346.00 | |
FR Total operating income (I) | | | 522 598.00 | |
FS Purchases of goods (including customs duties) | | | 191 419.00 | |
FT Inventory change (goods) | | | -3 002.00 | |
FU Purchases of raw materials and other supplies | | | 38 584.00 | |
FV Inventory change (raw materials and supplies) | | | -307.00 | |
FW Other purchases and external expenses | | | 153 442.00 | |
FX Taxes, duties, and similar payments | | | 2 797.00 | |
FY Salaries and Wages | | | 126 212.00 | |
FZ Social Security Contributions | | | 21 562.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 302.00 | |
GE Other Expenses | | | 29 210.00 | |
GF Total Operating Expenses (II) | | | 583 220.00 | |
GG - OPERATING RESULT (I - II) | | | -60 622.00 | |
GR Interest and similar expenses | | | 2 820.00 | |
GU Total financial expenses (VI) | | | 2 820.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 820.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -63 442.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 750.00 | | |
A4 Equity method investments | 25 934.00 | 7 425.00 | | 25 934.00 |
HE Exceptional expenses on management operations | 10.00 | | | 10.00 |
HF Exceptional expenses on capital transactions | 79.00 | 120.00 | | 79.00 |
HH Total exceptional expenses (VIII) | 89.00 | 120.00 | | 89.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -89.00 | -120.00 | | -89.00 |
HL TOTAL REVENUE (I + III + V + VII) | 522 598.00 | 150 228.00 | | 522 598.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 586 128.00 | 176 848.00 | | 586 128.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -63 531.00 | -26 621.00 | | -63 531.00 |
| |
| 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 | 551 144.00 | | 48 779.00 | 551 144.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 000.00 | | | 1 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 296.00 | |
I4 DECREASES Grand Total | | 87.00 | 599 836.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 000.00 | |
IO DECREASES Total including other intangible assets | | | 458 471.00 | |
IY DECREASES Total Tangible Fixed Assets | | 87.00 | 132 069.00 | |
KD ACQUISITIONS Total including other intangible assets | 458 471.00 | | | 458 471.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 83 377.00 | | 48 779.00 | 83 377.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 296.00 | | | 8 296.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 141.00 | 23 302.00 | 8.00 | 5 141.00 |
CY DEPRECIATION Start-up, development, or research expenses | 143.00 | 333.00 | | 143.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 999.00 | 22 969.00 | 8.00 | 4 999.00 |
| |
| 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 | 58 040.00 | 58 040.00 | | 58 040.00 |
8C Staff and Related Accounts | 7 584.00 | 7 584.00 | | 7 584.00 |
8D Social Security and Other Social Organizations | 9 998.00 | 9 998.00 | | 9 998.00 |
8K Other liabilities (including liabilities related to repo transactions) | 156.00 | 156.00 | | 156.00 |
UT Other financial assets | 8 296.00 | | 8 296.00 | 8 296.00 |
UX Other trade receivables | 4 498.00 | 4 498.00 | | 4 498.00 |
VB VAT | 10 167.00 | 10 167.00 | | 10 167.00 |
VI Group and Associates | 608 215.00 | 608 215.00 | | 608 215.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 026.00 | 3 026.00 | | 3 026.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 345.00 | 11 345.00 | | 11 345.00 |
VS Prepaid expenses | 1 902.00 | 1 902.00 | | 1 902.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 208.00 | 27 912.00 | 8 296.00 | 36 208.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 687 018.00 | 687 018.00 | | 687 018.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 563.00 | 187.00 | | 1 563.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 038.00 | 3 064.00 | | 12 038.00 |
ST Other accounts | 61 209.00 | 25 178.00 | | 61 209.00 |
XQ Rental, rental and co-ownership charges | 40 596.00 | 9 960.00 | | 40 596.00 |
YU External personnel | 39 600.00 | 13 400.00 | | 39 600.00 |
YW Business tax | 1 234.00 | 258.00 | | 1 234.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 797.00 | 445.00 | | 2 797.00 |
YY Amount of VAT collected | 35 001.00 | 10 243.00 | | 35 001.00 |
YZ Total deductible VAT on goods and services | 49 034.00 | 15 017.00 | | 49 034.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 153 442.00 | 51 602.00 | | 153 442.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 7.00 | | | 7.00 |
