| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 147 913.00 | | 147 913.00 | 147 913.00 |
AT Other tangible assets | 98 138.00 | 75 728.00 | 22 410.00 | 98 138.00 |
BH Other financial assets | 2 010.00 | | 2 010.00 | 2 010.00 |
BJ TOTAL (I) | 248 061.00 | 75 728.00 | 172 333.00 | 248 061.00 |
BT Goods | 82 570.00 | | 82 570.00 | 82 570.00 |
BZ Other receivables | 10 469.00 | | 10 469.00 | 10 469.00 |
CF Cash and cash equivalents | 18 557.00 | | 18 557.00 | 18 557.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 111 596.00 | | 111 596.00 | 111 596.00 |
CO Grand total (0 to V) | 359 657.00 | 75 728.00 | 283 929.00 | 359 657.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 161 348.00 | 157 692.00 | | 161 348.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 812.00 | 3 656.00 | | -13 812.00 |
DL TOTAL (I) | 202 536.00 | 216 348.00 | | 202 536.00 |
DU Loans and Debts from Credit Institutions (3) | 55 466.00 | 20 884.00 | | 55 466.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 250.00 | | | 1 250.00 |
DX Trade payables and related accounts | 15 575.00 | 33 827.00 | | 15 575.00 |
DY Tax and social security liabilities | 9 102.00 | 8 013.00 | | 9 102.00 |
EC TOTAL (IV) | 81 393.00 | 62 724.00 | | 81 393.00 |
EE Grand total (I to V) | 283 929.00 | 279 072.00 | | 283 929.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 233 819.00 | | 233 819.00 | 233 819.00 |
FJ Net sales | 233 819.00 | | 233 819.00 | 233 819.00 |
FO Operating subsidies | | | 13 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 335.00 | |
FQ Other income | | | 1 145.00 | |
FR Total operating income (I) | | | 251 300.00 | |
FS Purchases of goods (including customs duties) | | | 126 700.00 | |
FT Inventory change (goods) | | | -6 199.00 | |
FW Other purchases and external expenses | | | 40 340.00 | |
FX Taxes, duties, and similar payments | | | 4 365.00 | |
FY Salaries and Wages | | | 72 235.00 | |
FZ Social Security Contributions | | | 14 860.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 183.00 | |
GE Other Expenses | | | 265.00 | |
GF Total Operating Expenses (II) | | | 264 748.00 | |
GG - OPERATING RESULT (I - II) | | | -13 448.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GR Interest and similar expenses | | | 364.00 | |
GU Total financial expenses (VI) | | | 364.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -364.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 812.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 6 667.00 | | |
HD Total exceptional income (VII) | | 6 667.00 | | |
HF Exceptional expenses on capital transactions | | 5 259.00 | | |
HH Total exceptional expenses (VIII) | | 5 259.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 408.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 251 300.00 | 310 263.00 | | 251 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 265 112.00 | 306 606.00 | | 265 112.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 812.00 | 3 656.00 | | -13 812.00 |
| |
| 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 | 248 061.00 | | | 248 061.00 |
I3 DECREASES Total Financial Fixed Assets | 2 010.00 | | | 2 010.00 |
I4 DECREASES Grand Total | 248 061.00 | | | 248 061.00 |
IO DECREASES Total including other intangible assets | 147 913.00 | | | 147 913.00 |
IY DECREASES Total Tangible Fixed Assets | 98 138.00 | | | 98 138.00 |
KD ACQUISITIONS Total including other intangible assets | 147 913.00 | | | 147 913.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 98 138.00 | | | 98 138.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 010.00 | | | 2 010.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 63 545.00 | 12 183.00 | | 63 545.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 63 545.00 | 12 183.00 | | 63 545.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 15 575.00 | 15 575.00 | | 15 575.00 |
8C Staff and Related Accounts | 1 004.00 | 1 004.00 | | 1 004.00 |
8D Social Security and Other Social Organizations | 2 941.00 | 2 941.00 | | 2 941.00 |
UT Other financial assets | 2 010.00 | | 2 010.00 | 2 010.00 |
VB VAT | 469.00 | 469.00 | | 469.00 |
VH Loans with a maturity of more than one year at origin | 55 466.00 | 5 527.00 | 49 939.00 | 55 466.00 |
VI Group and Associates | 1 250.00 | | | 1 250.00 |
VJ Loans taken out during the year | 40 000.00 | | | 40 000.00 |
VK Loans repaid during the year | 5 419.00 | | | 5 419.00 |
VP Miscellaneous | 10 000.00 | 10 000.00 | | 10 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 604.00 | 604.00 | | 604.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 479.00 | 10 469.00 | 2 010.00 | 12 479.00 |
VW VAT | 4 554.00 | 4 554.00 | | 4 554.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 393.00 | 30 204.00 | 49 939.00 | 81 393.00 |
