| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 70 000.00 | | 70 000.00 | 70 000.00 |
AR Technical installations, industrial equipment and tools | 30 000.00 | 10 017.00 | 19 983.00 | 30 000.00 |
AT Other tangible assets | 5 910.00 | 1 565.00 | 4 345.00 | 5 910.00 |
BJ TOTAL (I) | 105 910.00 | 11 582.00 | 94 328.00 | 105 910.00 |
BV Advances and down payments on orders | 94.00 | | 94.00 | 94.00 |
BX Customers and related accounts | 81.00 | | 81.00 | 81.00 |
BZ Other receivables | 10 261.00 | | 10 261.00 | 10 261.00 |
CF Cash and cash equivalents | 57 843.00 | | 57 843.00 | 57 843.00 |
CJ TOTAL (II) | 68 278.00 | | 68 278.00 | 68 278.00 |
CO Grand total (0 to V) | 174 188.00 | 11 582.00 | 162 606.00 | 174 188.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DE Statutory or contractual reserves | 27 805.00 | 12 578.00 | | 27 805.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 534.00 | 15 227.00 | | -10 534.00 |
DL TOTAL (I) | 18 921.00 | 29 455.00 | | 18 921.00 |
DU Loans and Debts from Credit Institutions (3) | 38 261.00 | 40 965.00 | | 38 261.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 792.00 | 63 099.00 | | 67 792.00 |
DX Trade payables and related accounts | 30 621.00 | 8 523.00 | | 30 621.00 |
DY Tax and social security liabilities | 7 012.00 | 4 976.00 | | 7 012.00 |
EC TOTAL (IV) | 143 685.00 | 117 562.00 | | 143 685.00 |
EE Grand total (I to V) | 162 606.00 | 147 017.00 | | 162 606.00 |
EG Accrued income and payables due within one year | 111 689.00 | 82 746.00 | | 111 689.00 |
EI Including equity loans | 67 792.00 | | | 67 792.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 53 114.00 | | 53 114.00 | 53 114.00 |
FJ Net sales | 53 114.00 | | 53 114.00 | 53 114.00 |
FO Operating subsidies | | | 11 143.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 000.00 | |
FQ Other income | | | 24.00 | |
FR Total operating income (I) | | | 70 281.00 | |
FU Purchases of raw materials and other supplies | | | 435.00 | |
FW Other purchases and external expenses | | | 39 839.00 | |
FX Taxes, duties, and similar payments | | | 769.00 | |
FY Salaries and Wages | | | 23 800.00 | |
FZ Social Security Contributions | | | 10 004.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 182.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 82 029.00 | |
GG - OPERATING RESULT (I - II) | | | -11 748.00 | |
GR Interest and similar expenses | | | 736.00 | |
GU Total financial expenses (VI) | | | 736.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -736.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 484.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 950.00 | | | 1 950.00 |
HB Exceptional income from capital transactions | | 50 000.00 | | |
HD Total exceptional income (VII) | 1 950.00 | 50 000.00 | | 1 950.00 |
HE Exceptional expenses on management operations | | 2 053.00 | | |
HF Exceptional expenses on capital transactions | | 10 000.00 | | |
HG Exceptional depreciation and provisions | | 427.00 | | |
HH Total exceptional expenses (VIII) | | 12 480.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 950.00 | 37 520.00 | | 1 950.00 |
HK Income tax | | 2 687.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 72 231.00 | 111 949.00 | | 72 231.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 765.00 | 96 722.00 | | 82 765.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 534.00 | 15 227.00 | | -10 534.00 |
| |
| 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 | 105 910.00 | | | 105 910.00 |
I4 DECREASES Grand Total | | | 105 910.00 | |
IO DECREASES Total including other intangible assets | | | 70 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 910.00 | |
KD ACQUISITIONS Total including other intangible assets | 70 000.00 | | | 70 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 910.00 | | | 35 910.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 400.00 | 7 182.00 | | 4 400.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 400.00 | 7 182.00 | | 4 400.00 |
| |
| 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 | 48.00 | 48.00 | | 48.00 |
8B Suppliers and Related Accounts | 30 621.00 | 30 621.00 | | 30 621.00 |
8D Social Security and Other Social Organizations | 7 012.00 | 7 012.00 | | 7 012.00 |
UX Other trade receivables | 81.00 | 81.00 | | 81.00 |
VH Loans with a maturity of more than one year at origin | 38 261.00 | 6 265.00 | 31 996.00 | 38 261.00 |
VI Group and Associates | 67 743.00 | 67 743.00 | | 67 743.00 |
VK Loans repaid during the year | 2 704.00 | | | 2 704.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 261.00 | 10 261.00 | | 10 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 342.00 | 10 342.00 | | 10 342.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 685.00 | 111 689.00 | 31 996.00 | 143 685.00 |
