| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 645 000.00 | | 645 000.00 | 645 000.00 |
AR Technical installations, industrial equipment and tools | 51 394.00 | 48 724.00 | 2 670.00 | 51 394.00 |
AT Other tangible assets | 225 979.00 | 99 433.00 | 126 546.00 | 225 979.00 |
BH Other financial assets | 43 567.00 | | 43 567.00 | 43 567.00 |
BJ TOTAL (I) | 965 970.00 | 148 157.00 | 817 813.00 | 965 970.00 |
BL Raw materials, supplies | 256.00 | | 256.00 | 256.00 |
BT Goods | 4 972.00 | | 4 972.00 | 4 972.00 |
BX Customers and related accounts | 192.00 | | 192.00 | 192.00 |
BZ Other receivables | 7 696.00 | | 7 696.00 | 7 696.00 |
CF Cash and cash equivalents | 10 533.00 | | 10 533.00 | 10 533.00 |
CH Prepaid expenses | 1 575.00 | | 1 575.00 | 1 575.00 |
CJ TOTAL (II) | 25 224.00 | | 25 224.00 | 25 224.00 |
CO Grand total (0 to V) | 991 195.00 | 148 157.00 | 843 037.00 | 991 195.00 |
CU Other investments | 30.00 | | 30.00 | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -125 111.00 | | | -125 111.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 059.00 | | | -24 059.00 |
DL TOTAL (I) | -148 170.00 | | | -148 170.00 |
DU Loans and Debts from Credit Institutions (3) | 111 547.00 | | | 111 547.00 |
DV Miscellaneous Loans and Financial Debts (4) | 770 722.00 | | | 770 722.00 |
DX Trade payables and related accounts | 75 268.00 | | | 75 268.00 |
DY Tax and social security liabilities | 33 478.00 | | | 33 478.00 |
EA Other liabilities | 192.00 | | | 192.00 |
EC TOTAL (IV) | 991 207.00 | | | 991 207.00 |
EE Grand total (I to V) | 843 037.00 | | | 843 037.00 |
EG Accrued income and payables due within one year | 206 303.00 | | | 206 303.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 439 132.00 | | 439 132.00 | 439 132.00 |
FJ Net sales | 439 132.00 | | 439 132.00 | 439 132.00 |
FO Operating subsidies | | | 124.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 310.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 443 577.00 | |
FS Purchases of goods (including customs duties) | | | 142 011.00 | |
FT Inventory change (goods) | | | 370.00 | |
FV Inventory change (raw materials and supplies) | | | 110.00 | |
FW Other purchases and external expenses | | | 160 048.00 | |
FX Taxes, duties, and similar payments | | | 11 620.00 | |
FY Salaries and Wages | | | 99 270.00 | |
FZ Social Security Contributions | | | 22 343.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 649.00 | |
GE Other Expenses | | | 123.00 | |
GF Total Operating Expenses (II) | | | 463 543.00 | |
GG - OPERATING RESULT (I - II) | | | -19 966.00 | |
GR Interest and similar expenses | | | 4 079.00 | |
GU Total financial expenses (VI) | | | 4 079.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 079.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 045.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 310.00 | | | 4 310.00 |
HE Exceptional expenses on management operations | 14.00 | | | 14.00 |
HH Total exceptional expenses (VIII) | 14.00 | | | 14.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14.00 | | | -14.00 |
HL TOTAL REVENUE (I + III + V + VII) | 443 577.00 | | | 443 577.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 467 636.00 | | | 467 636.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 059.00 | | | -24 059.00 |
| |
| 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 | 965 316.00 | | 654.00 | 965 316.00 |
I3 DECREASES Total Financial Fixed Assets | | | 43 597.00 | |
I4 DECREASES Grand Total | | | 965 970.00 | |
IO DECREASES Total including other intangible assets | | | 645 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 277 373.00 | |
KD ACQUISITIONS Total including other intangible assets | 645 000.00 | | | 645 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 276 719.00 | | 654.00 | 276 719.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 43 597.00 | | | 43 597.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 120 508.00 | 27 649.00 | | 120 508.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 120 508.00 | 27 649.00 | | 120 508.00 |
| |
| 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 | 75 267.00 | 75 267.00 | | 75 267.00 |
8C Staff and Related Accounts | 21 973.00 | 21 973.00 | | 21 973.00 |
8D Social Security and Other Social Organizations | 7 562.00 | 7 562.00 | | 7 562.00 |
8K Other liabilities (including liabilities related to repo transactions) | 192.00 | 192.00 | | 192.00 |
UT Other financial assets | 43 567.00 | | 43 567.00 | 43 567.00 |
UX Other trade receivables | 192.00 | 192.00 | | 192.00 |
VB VAT | 7 738.00 | 7 738.00 | | 7 738.00 |
VH Loans with a maturity of more than one year at origin | 111 547.00 | 46 464.00 | 65 082.00 | 111 547.00 |
VI Group and Associates | 770 722.00 | 50 900.00 | 234 445.00 | 770 722.00 |
VK Loans repaid during the year | 82 404.00 | | | 82 404.00 |
VQ Other Taxes, Duties, and Similar Debts | 625.00 | 625.00 | | 625.00 |
VS Prepaid expenses | 1 575.00 | 1 575.00 | | 1 575.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 073.00 | 9 506.00 | 43 567.00 | 53 073.00 |
VW VAT | 3 316.00 | 3 316.00 | | 3 316.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 991 207.00 | 206 302.00 | 299 528.00 | 991 207.00 |
