| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 90 000.00 | | 90 000.00 | 90 000.00 |
AR Technical installations, industrial equipment and tools | 16 182.00 | 16 182.00 | | 16 182.00 |
AT Other tangible assets | 41 674.00 | 41 674.00 | | 41 674.00 |
BH Other financial assets | 2 250.00 | | 2 250.00 | 2 250.00 |
BJ TOTAL (I) | 150 106.00 | 57 856.00 | 92 250.00 | 150 106.00 |
BL Raw materials, supplies | 6 670.00 | | 6 670.00 | 6 670.00 |
BZ Other receivables | 8 755.00 | | 8 755.00 | 8 755.00 |
CF Cash and cash equivalents | 1 145.00 | | 1 145.00 | 1 145.00 |
CJ TOTAL (II) | 16 570.00 | | 16 570.00 | 16 570.00 |
CO Grand total (0 to V) | 166 675.00 | 57 856.00 | 108 820.00 | 166 675.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -2 840.00 | -2 344.00 | | -2 840.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -292.00 | -496.00 | | -292.00 |
DL TOTAL (I) | 4 869.00 | 5 160.00 | | 4 869.00 |
DU Loans and Debts from Credit Institutions (3) | | 5 086.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 51 889.00 | 46 060.00 | | 51 889.00 |
DX Trade payables and related accounts | 24 478.00 | 25 922.00 | | 24 478.00 |
DY Tax and social security liabilities | 5 834.00 | 12 723.00 | | 5 834.00 |
EA Other liabilities | 21 749.00 | 11 749.00 | | 21 749.00 |
EC TOTAL (IV) | 103 951.00 | 101 540.00 | | 103 951.00 |
EE Grand total (I to V) | 108 820.00 | 106 700.00 | | 108 820.00 |
EI Including equity loans | 51 889.00 | | | 51 889.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 44 654.00 | | 44 654.00 | 44 654.00 |
FJ Net sales | 44 654.00 | | 44 654.00 | 44 654.00 |
FO Operating subsidies | | | 24 359.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 200.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 75 213.00 | |
FU Purchases of raw materials and other supplies | | | 21 306.00 | |
FV Inventory change (raw materials and supplies) | | | 2 105.00 | |
FW Other purchases and external expenses | | | 28 267.00 | |
FX Taxes, duties, and similar payments | | | 1 199.00 | |
FY Salaries and Wages | | | 10 465.00 | |
FZ Social Security Contributions | | | 7 279.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 910.00 | |
GE Other Expenses | | | 1 310.00 | |
GF Total Operating Expenses (II) | | | 74 842.00 | |
GG - OPERATING RESULT (I - II) | | | 370.00 | |
GR Interest and similar expenses | | | 326.00 | |
GU Total financial expenses (VI) | | | 326.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -326.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 15 500.00 | | |
HD Total exceptional income (VII) | | 15 500.00 | | |
HE Exceptional expenses on management operations | 336.00 | 593.00 | | 336.00 |
HH Total exceptional expenses (VIII) | 336.00 | 593.00 | | 336.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -336.00 | 14 907.00 | | -336.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 213.00 | 104 717.00 | | 75 213.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 504.00 | 105 213.00 | | 75 504.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -292.00 | -496.00 | | -292.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68 362.00 | 2 910.00 | 13 417.00 | 68 362.00 |
PE DEPRECIATION Total including other intangible assets | 13 417.00 | | 13 417.00 | 13 417.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 946.00 | 2 910.00 | | 54 946.00 |
| |
| 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 | 24 478.00 | 24 478.00 | | 24 478.00 |
8D Social Security and Other Social Organizations | 5 834.00 | 5 834.00 | | 5 834.00 |
8K Other liabilities (including liabilities related to repo transactions) | 73 639.00 | 73 639.00 | | 73 639.00 |
UT Other financial assets | 2 250.00 | | 2 250.00 | 2 250.00 |
UX Other trade receivables | 8 755.00 | 8 755.00 | | 8 755.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 005.00 | 8 755.00 | 2 250.00 | 11 005.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 103 951.00 | 103 951.00 | | 103 951.00 |
