| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 549.00 | 2 549.00 | | 2 549.00 |
AH Goodwill | 222 980.00 | | 222 980.00 | 222 980.00 |
AR Technical installations, industrial equipment and tools | 59 148.00 | 51 699.00 | 7 448.00 | 59 148.00 |
AT Other tangible assets | 305 756.00 | 248 537.00 | 57 218.00 | 305 756.00 |
BH Other financial assets | 340.00 | | 340.00 | 340.00 |
BJ TOTAL (I) | 590 772.00 | 302 786.00 | 287 986.00 | 590 772.00 |
BT Goods | 1 200.00 | | 1 200.00 | 1 200.00 |
BZ Other receivables | 1 906.00 | | 1 906.00 | 1 906.00 |
CF Cash and cash equivalents | 51 912.00 | | 51 912.00 | 51 912.00 |
CJ TOTAL (II) | 55 018.00 | | 55 018.00 | 55 018.00 |
CO Grand total (0 to V) | 645 790.00 | 302 786.00 | 343 004.00 | 645 790.00 |
CP Shares due in less than one year | 340.00 | | | 340.00 |
| |
| 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 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 178 690.00 | 176 420.00 | | 178 690.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 095.00 | 2 270.00 | | -2 095.00 |
DL TOTAL (I) | 185 395.00 | 187 490.00 | | 185 395.00 |
DU Loans and Debts from Credit Institutions (3) | 62 477.00 | 1 496.00 | | 62 477.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 352.00 | 106 826.00 | | 82 352.00 |
DX Trade payables and related accounts | 2 999.00 | 1 478.00 | | 2 999.00 |
DY Tax and social security liabilities | 9 781.00 | 3 122.00 | | 9 781.00 |
EC TOTAL (IV) | 157 609.00 | 112 921.00 | | 157 609.00 |
EE Grand total (I to V) | 343 004.00 | 300 411.00 | | 343 004.00 |
EG Accrued income and payables due within one year | 131 806.00 | 112 921.00 | | 131 806.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 239 123.00 | | 239 123.00 | 239 123.00 |
FJ Net sales | 239 123.00 | | 239 123.00 | 239 123.00 |
FO Operating subsidies | | | 4 250.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 886.00 | |
FQ Other income | | | 65.00 | |
FR Total operating income (I) | | | 249 324.00 | |
FS Purchases of goods (including customs duties) | | | 60 914.00 | |
FT Inventory change (goods) | | | 429.00 | |
FW Other purchases and external expenses | | | 85 030.00 | |
FX Taxes, duties, and similar payments | | | 8 323.00 | |
FY Salaries and Wages | | | 59 247.00 | |
FZ Social Security Contributions | | | 15 521.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 199.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 249 664.00 | |
GG - OPERATING RESULT (I - II) | | | -341.00 | |
GR Interest and similar expenses | | | 530.00 | |
GU Total financial expenses (VI) | | | 530.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -530.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -871.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 886.00 | 10 727.00 | | 5 886.00 |
A2 TOTAL ASSETS | 7 416.00 | 7 426.00 | | 7 416.00 |
A4 Equity method investments | | 1 381.00 | | |
HA Exceptional income from management transactions | 283.00 | | | 283.00 |
HB Exceptional income from capital transactions | 1 200.00 | | | 1 200.00 |
HD Total exceptional income (VII) | 1 483.00 | | | 1 483.00 |
HE Exceptional expenses on management operations | 1 090.00 | 2 405.00 | | 1 090.00 |
HF Exceptional expenses on capital transactions | 1 616.00 | | | 1 616.00 |
HH Total exceptional expenses (VIII) | 2 707.00 | 2 405.00 | | 2 707.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 224.00 | -2 405.00 | | -1 224.00 |
HK Income tax | | 528.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 250 806.00 | 369 161.00 | | 250 806.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 252 901.00 | 366 891.00 | | 252 901.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 095.00 | 2 270.00 | | -2 095.00 |
HP References: Equipment leasing | 3 065.00 | 1 691.00 | | 3 065.00 |
| |
| 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 | 555 015.00 | | 37 445.00 | 555 015.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 549.00 | | | 2 549.00 |
I3 DECREASES Total Financial Fixed Assets | | | 340.00 | |
I4 DECREASES Grand Total | | 1 687.00 | 590 772.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 549.00 | |
IO DECREASES Total including other intangible assets | | | 222 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 687.00 | 364 903.00 | |
KD ACQUISITIONS Total including other intangible assets | 222 980.00 | | | 222 980.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 329 146.00 | | 37 445.00 | 329 146.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 340.00 | | | 340.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 282 658.00 | 20 199.00 | 71.00 | 282 658.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 549.00 | | | 2 549.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 280 109.00 | 20 199.00 | 71.00 | 280 109.00 |
| |
| 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 | 2 999.00 | 2 999.00 | | 2 999.00 |
8D Social Security and Other Social Organizations | 8 180.00 | 8 180.00 | | 8 180.00 |
UT Other financial assets | 340.00 | 340.00 | | 340.00 |
VG Loans with a maturity of up to one year at origin | 62 477.00 | 62 477.00 | | 62 477.00 |
VI Group and Associates | 82 352.00 | 82 352.00 | | 82 352.00 |
VJ Loans taken out during the year | 63 600.00 | | | 63 600.00 |
VK Loans repaid during the year | 2 619.00 | | | 2 619.00 |
VM Income taxes | 828.00 | 828.00 | | 828.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 078.00 | 1 078.00 | | 1 078.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 246.00 | 2 246.00 | | 2 246.00 |
VW VAT | 1 601.00 | 1 601.00 | | 1 601.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 157 609.00 | 157 609.00 | | 157 609.00 |
