| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 45 000.00 | | 45 000.00 | 45 000.00 |
AR Technical installations, industrial equipment and tools | 30 070.00 | 26 570.00 | 3 500.00 | 30 070.00 |
AT Other tangible assets | 47 171.00 | 47 171.00 | | 47 171.00 |
BH Other financial assets | 139.00 | | 139.00 | 139.00 |
BJ TOTAL (I) | 122 380.00 | 73 741.00 | 48 639.00 | 122 380.00 |
BX Customers and related accounts | 145 000.00 | | 145 000.00 | 145 000.00 |
CD Marketable securities | 240.00 | | 240.00 | 240.00 |
CF Cash and cash equivalents | 2 142.00 | | 2 142.00 | 2 142.00 |
CJ TOTAL (II) | 147 382.00 | | 147 382.00 | 147 382.00 |
CO Grand total (0 to V) | 269 761.00 | 73 741.00 | 196 021.00 | 269 761.00 |
CP Shares due in less than one year | 139.00 | | | 139.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 427.00 | | | 427.00 |
DH Retained earnings | 108 779.00 | | | 108 779.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43 713.00 | | | -43 713.00 |
DL TOTAL (I) | 73 116.00 | | | 73 116.00 |
DU Loans and Debts from Credit Institutions (3) | 39 057.00 | | | 39 057.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 602.00 | | | 7 602.00 |
DX Trade payables and related accounts | 26 775.00 | | | 26 775.00 |
DY Tax and social security liabilities | 49 471.00 | | | 49 471.00 |
EC TOTAL (IV) | 122 905.00 | | | 122 905.00 |
EE Grand total (I to V) | 196 021.00 | | | 196 021.00 |
EG Accrued income and payables due within one year | 112 039.00 | | | 112 039.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 134 560.00 | | 134 560.00 | 134 560.00 |
FJ Net sales | 134 560.00 | | 134 560.00 | 134 560.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 41 599.00 | |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 176 180.00 | |
FS Purchases of goods (including customs duties) | | | 13 721.00 | |
FW Other purchases and external expenses | | | 63 837.00 | |
FX Taxes, duties, and similar payments | | | 2 804.00 | |
FY Salaries and Wages | | | 112 545.00 | |
FZ Social Security Contributions | | | 12 294.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 784.00 | |
GE Other Expenses | | | 253.00 | |
GF Total Operating Expenses (II) | | | 219 237.00 | |
GG - OPERATING RESULT (I - II) | | | -43 057.00 | |
GR Interest and similar expenses | | | 656.00 | |
GU Total financial expenses (VI) | | | 656.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -656.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -43 713.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 41 599.00 | | | 41 599.00 |
HL TOTAL REVENUE (I + III + V + VII) | 176 180.00 | | | 176 180.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 219 893.00 | | | 219 893.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43 713.00 | | | -43 713.00 |
| |
| 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 | 122 380.00 | | | 122 380.00 |
I3 DECREASES Total Financial Fixed Assets | | | 139.00 | |
I4 DECREASES Grand Total | | | 122 380.00 | |
IO DECREASES Total including other intangible assets | | | 45 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 77 241.00 | |
KD ACQUISITIONS Total including other intangible assets | 45 000.00 | | | 45 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 77 241.00 | | | 77 241.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 139.00 | | | 139.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 59 957.00 | 13 784.00 | | 59 957.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 59 957.00 | 13 784.00 | | 59 957.00 |
| |
| 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 | 26 775.00 | 26 775.00 | | 26 775.00 |
8D Social Security and Other Social Organizations | 9 278.00 | 9 278.00 | | 9 278.00 |
8E Income Taxes | 776.00 | 776.00 | | 776.00 |
UT Other financial assets | 139.00 | 139.00 | | 139.00 |
UX Other trade receivables | 145 000.00 | 145 000.00 | | 145 000.00 |
VH Loans with a maturity of more than one year at origin | 39 057.00 | 28 191.00 | 10 867.00 | 39 057.00 |
VI Group and Associates | 7 602.00 | 7 602.00 | | 7 602.00 |
VK Loans repaid during the year | 17 548.00 | | | 17 548.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 145 139.00 | 145 139.00 | | 145 139.00 |
VW VAT | 39 417.00 | 39 417.00 | | 39 417.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 905.00 | 112 039.00 | 10 867.00 | 122 905.00 |
| |
| 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 | 1 221.00 | | | 1 221.00 |
ST Other accounts | 60 383.00 | | | 60 383.00 |
XQ Rental, rental and co-ownership charges | 3 455.00 | | | 3 455.00 |
YW Business tax | 1 583.00 | | | 1 583.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 804.00 | | | 2 804.00 |
YY Amount of VAT collected | 26 912.00 | | | 26 912.00 |
YZ Total deductible VAT on goods and services | 14 186.00 | | | 14 186.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 63 837.00 | | | 63 837.00 |
