| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 410.00 | | 22 410.00 | 22 410.00 |
AT Other tangible assets | 199 474.00 | 197 892.00 | 1 582.00 | 199 474.00 |
BH Other financial assets | 31.00 | | 31.00 | 31.00 |
BJ TOTAL (I) | 221 915.00 | 197 892.00 | 24 023.00 | 221 915.00 |
BT Goods | 8 913.00 | 5 347.00 | 3 566.00 | 8 913.00 |
BZ Other receivables | 10 226.00 | | 10 226.00 | 10 226.00 |
CF Cash and cash equivalents | 130.00 | | 130.00 | 130.00 |
CJ TOTAL (II) | 19 269.00 | 5 347.00 | 13 922.00 | 19 269.00 |
CO Grand total (0 to V) | 241 184.00 | 203 239.00 | 37 945.00 | 241 184.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 3 077.00 | 3 077.00 | | 3 077.00 |
DH Retained earnings | 7 456.00 | 7 456.00 | | 7 456.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 550.00 | | | 9 550.00 |
DL TOTAL (I) | 28 467.00 | 18 917.00 | | 28 467.00 |
DN Conditional advances | | 32 777.00 | | |
DO TOTAL (II) | | 32 777.00 | | |
DU Loans and Debts from Credit Institutions (3) | 3 779.00 | 1 444.00 | | 3 779.00 |
DV Miscellaneous Loans and Financial Debts (4) | 840.00 | 10 155.00 | | 840.00 |
DX Trade payables and related accounts | 4 698.00 | 105.00 | | 4 698.00 |
DY Tax and social security liabilities | 161.00 | 841.00 | | 161.00 |
EA Other liabilities | | 36 362.00 | | |
EC TOTAL (IV) | 9 478.00 | 48 907.00 | | 9 478.00 |
EE Grand total (I to V) | 37 945.00 | 100 601.00 | | 37 945.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 3 471.00 | | 3 471.00 | 3 471.00 |
FJ Net sales | 3 471.00 | | 3 471.00 | 3 471.00 |
FR Total operating income (I) | | | 3 471.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 17 346.00 | |
FX Taxes, duties, and similar payments | | | 216.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 725.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 347.00 | |
GF Total Operating Expenses (II) | | | 24 634.00 | |
GG - OPERATING RESULT (I - II) | | | -21 163.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 632.00 | |
GU Total financial expenses (VI) | | | 632.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -632.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 795.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 36 658.00 | 14 410.00 | | 36 658.00 |
HD Total exceptional income (VII) | 36 658.00 | 14 410.00 | | 36 658.00 |
HE Exceptional expenses on management operations | 14 863.00 | | | 14 863.00 |
HH Total exceptional expenses (VIII) | 14 863.00 | | | 14 863.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 21 795.00 | 14 410.00 | | 21 795.00 |
HK Income tax | -9 550.00 | | | -9 550.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 129.00 | 19 946.00 | | 40 129.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 579.00 | 19 946.00 | | 30 579.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 550.00 | | | 9 550.00 |
| |
| 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 | 567 191.00 | | 1 482.00 | 567 191.00 |
I3 DECREASES Total Financial Fixed Assets | | | 31.00 | |
I4 DECREASES Grand Total | | 346 758.00 | 221 915.00 | |
IO DECREASES Total including other intangible assets | | | 22 410.00 | |
IY DECREASES Total Tangible Fixed Assets | | 346 758.00 | 199 474.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 410.00 | | | 22 410.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 544 750.00 | | 1 482.00 | 544 750.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 31.00 | | | 31.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 477 156.00 | 1 725.00 | 280 989.00 | 477 156.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 477 156.00 | 1 725.00 | 280 989.00 | 477 156.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | | 5 347.00 | | |
7B Total provisions for depreciation | | 5 347.00 | | |
7C Grand total | | 5 347.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 840.00 | 840.00 | | 840.00 |
8B Suppliers and Related Accounts | 4 698.00 | 4 698.00 | | 4 698.00 |
UT Other financial assets | 31.00 | | 31.00 | 31.00 |
VB VAT | 676.00 | 676.00 | | 676.00 |
VG Loans with a maturity of up to one year at origin | 3 779.00 | 3 779.00 | | 3 779.00 |
VM Income taxes | 9 550.00 | | 9 550.00 | 9 550.00 |
VQ Other Taxes, Duties, and Similar Debts | 135.00 | 135.00 | | 135.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 257.00 | 676.00 | 9 581.00 | 10 257.00 |
VW VAT | 26.00 | 26.00 | | 26.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 478.00 | 9 478.00 | | 9 478.00 |
| |
| 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 | 86.00 | | | 86.00 |
ST Other accounts | 3 286.00 | | | 3 286.00 |
XQ Rental, rental and co-ownership charges | 14 060.00 | | | 14 060.00 |
YW Business tax | 130.00 | | | 130.00 |
YY Amount of VAT collected | 692.00 | | | 692.00 |
YZ Total deductible VAT on goods and services | 2 960.00 | | | 2 960.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 346.00 | | | 17 346.00 |
