| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 050.00 | 1 050.00 | | 1 050.00 |
AH Goodwill | 281 040.00 | 140 520.00 | 140 520.00 | 281 040.00 |
AT Other tangible assets | 7 094.00 | 7 094.00 | | 7 094.00 |
BH Other financial assets | 892.00 | | 892.00 | 892.00 |
BJ TOTAL (I) | 290 077.00 | 148 665.00 | 141 412.00 | 290 077.00 |
BT Goods | 1 231.00 | | 1 231.00 | 1 231.00 |
BV Advances and down payments on orders | 42 699.00 | | 42 699.00 | 42 699.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 19 704.00 | | 19 704.00 | 19 704.00 |
CF Cash and cash equivalents | 133 552.00 | | 133 552.00 | 133 552.00 |
CH Prepaid expenses | 1 209.00 | | 1 209.00 | 1 209.00 |
CJ TOTAL (II) | 198 395.00 | | 198 395.00 | 198 395.00 |
CN Currency translation adjustments (V) | 1.00 | | | 1.00 |
CO Grand total (0 to V) | 488 472.00 | 148 665.00 | 339 807.00 | 488 472.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 99 985.00 | 99 985.00 | | 99 985.00 |
DD Legal reserve (1) | 11 436.00 | 11 436.00 | | 11 436.00 |
DG Other reserves | 238 120.00 | 201 290.00 | | 238 120.00 |
DH Retained earnings | | -32 880.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -66 624.00 | 69 710.00 | | -66 624.00 |
DL TOTAL (I) | 282 918.00 | 349 541.00 | | 282 918.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 250.00 | 16.00 | | 1 250.00 |
DW Advances and down payments received on current orders | 2 076.00 | | | 2 076.00 |
DX Trade payables and related accounts | 10 565.00 | 156 114.00 | | 10 565.00 |
DY Tax and social security liabilities | 33 156.00 | 33 324.00 | | 33 156.00 |
EA Other liabilities | | 1 692.00 | | |
EB Prepaid income (2) | 9 710.00 | | | 9 710.00 |
EC TOTAL (IV) | 56 757.00 | 191 146.00 | | 56 757.00 |
ED (V) | 133.00 | 1 033.00 | | 133.00 |
EE Grand total (I to V) | 339 807.00 | 541 720.00 | | 339 807.00 |
EI Including equity loans | 1 250.00 | | | 1 250.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 383 850.00 | 247.00 | 384 097.00 | 383 850.00 |
FJ Net sales | 383 850.00 | 247.00 | 384 097.00 | 383 850.00 |
FQ Other income | | | 3 177.00 | |
FR Total operating income (I) | | | 387 274.00 | |
FS Purchases of goods (including customs duties) | | | 161 294.00 | |
FT Inventory change (goods) | | | 161 372.00 | |
FW Other purchases and external expenses | | | 46 610.00 | |
FX Taxes, duties, and similar payments | | | 2 055.00 | |
FY Salaries and Wages | | | 37 449.00 | |
FZ Social Security Contributions | | | 19 739.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 28 104.00 | |
GE Other Expenses | | | 2 183.00 | |
GF Total Operating Expenses (II) | | | 458 806.00 | |
GG - OPERATING RESULT (I - II) | | | -71 532.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GN Positive exchange differences | | | 3 984.00 | |
GP Total financial income (V) | | | 3 984.00 | |
GR Interest and similar expenses | | | 8 769.00 | |
GS Negative differences of foreign exchange | | | 4 310.00 | |
GU Total financial expenses (VI) | | | 13 079.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 095.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -80 627.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 85.00 | 1 920.00 | | 85.00 |
HD Total exceptional income (VII) | 85.00 | 1 920.00 | | 85.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 85.00 | 1 920.00 | | 85.00 |
HK Income tax | -13 918.00 | 32 883.00 | | -13 918.00 |
HL TOTAL REVENUE (I + III + V + VII) | 391 344.00 | 1 385 363.00 | | 391 344.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 457 967.00 | 1 315 653.00 | | 457 967.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -66 624.00 | 69 710.00 | | -66 624.00 |
| |
| 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 | 291 678.00 | | | 291 678.00 |
I3 DECREASES Total Financial Fixed Assets | | | 892.00 | |
I4 DECREASES Grand Total | | 1 601.00 | 290 077.00 | |
IO DECREASES Total including other intangible assets | | | 282 090.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 601.00 | 7 094.00 | |
KD ACQUISITIONS Total including other intangible assets | 282 090.00 | | | 282 090.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 696.00 | | | 8 696.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 892.00 | | | 892.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 122 162.00 | 28 104.00 | 1 601.00 | 122 162.00 |
PE DEPRECIATION Total including other intangible assets | 113 466.00 | 28 104.00 | | 113 466.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 696.00 | | 1 601.00 | 8 696.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 892.00 | | | 892.00 |
VB VAT | 5 786.00 | 5 786.00 | | 5 786.00 |
VM Income taxes | 13 918.00 | 13 918.00 | | 13 918.00 |
VS Prepaid expenses | 1 209.00 | 1 209.00 | | 1 209.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 805.00 | 20 913.00 | 892.00 | 21 805.00 |
