| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 444.00 | 5 444.00 | | 5 444.00 |
AH Goodwill | 194 229.00 | | 194 229.00 | 194 229.00 |
AT Other tangible assets | 596 558.00 | 400 786.00 | 195 773.00 | 596 558.00 |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 811 331.00 | 406 230.00 | 405 102.00 | 811 331.00 |
BL Raw materials, supplies | 4 100.00 | | 4 100.00 | 4 100.00 |
BZ Other receivables | 44 809.00 | | 44 809.00 | 44 809.00 |
CD Marketable securities | 21.00 | | 21.00 | 21.00 |
CF Cash and cash equivalents | 95 524.00 | | 95 524.00 | 95 524.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 144 454.00 | | 144 454.00 | 144 454.00 |
CO Grand total (0 to V) | 955 786.00 | 406 230.00 | 549 556.00 | 955 786.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 2 125.00 | 2 125.00 | | 2 125.00 |
DG Other reserves | 124 926.00 | 124 926.00 | | 124 926.00 |
DH Retained earnings | 48 374.00 | 27 395.00 | | 48 374.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 856.00 | 20 978.00 | | -22 856.00 |
DL TOTAL (I) | 162 568.00 | 185 424.00 | | 162 568.00 |
DU Loans and Debts from Credit Institutions (3) | 230 859.00 | 217 407.00 | | 230 859.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 086.00 | 3 615.00 | | 4 086.00 |
DX Trade payables and related accounts | 72 309.00 | 169 815.00 | | 72 309.00 |
DY Tax and social security liabilities | 37 190.00 | 52 960.00 | | 37 190.00 |
EA Other liabilities | 19 686.00 | | | 19 686.00 |
EB Prepaid income (2) | 22 858.00 | 45 715.00 | | 22 858.00 |
EC TOTAL (IV) | 386 987.00 | 489 512.00 | | 386 987.00 |
EE Grand total (I to V) | 549 556.00 | 674 936.00 | | 549 556.00 |
EG Accrued income and payables due within one year | 234 778.00 | 349 790.00 | | 234 778.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 289 523.00 | | 289 523.00 | 289 523.00 |
FG Production sold - services | 22 857.00 | | 22 857.00 | 22 857.00 |
FJ Net sales | 312 380.00 | | 312 380.00 | 312 380.00 |
FO Operating subsidies | | | 33 214.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 37 082.00 | |
FQ Other income | | | 305.00 | |
FR Total operating income (I) | | | 382 981.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 94 222.00 | |
FV Inventory change (raw materials and supplies) | | | 400.00 | |
FW Other purchases and external expenses | | | 134 341.00 | |
FX Taxes, duties, and similar payments | | | 6 943.00 | |
FY Salaries and Wages | | | 109 288.00 | |
FZ Social Security Contributions | | | 12 034.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 67 625.00 | |
GE Other Expenses | | | 13 500.00 | |
GF Total Operating Expenses (II) | | | 438 353.00 | |
GG - OPERATING RESULT (I - II) | | | -55 372.00 | |
GR Interest and similar expenses | | | 3 751.00 | |
GU Total financial expenses (VI) | | | 3 751.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 751.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -59 123.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 37 082.00 | | | 37 082.00 |
A4 Equity method investments | 10 769.00 | 29 383.00 | | 10 769.00 |
HA Exceptional income from management transactions | 36 267.00 | | | 36 267.00 |
HD Total exceptional income (VII) | 36 267.00 | | | 36 267.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 36 267.00 | | | 36 267.00 |
HL TOTAL REVENUE (I + III + V + VII) | 419 249.00 | 734 615.00 | | 419 249.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 442 105.00 | 713 637.00 | | 442 105.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 856.00 | 20 978.00 | | -22 856.00 |
| |
| 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 | 831 449.00 | | | 831 449.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 5 444.00 | | | 5 444.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 20 117.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 20 117.00 | 15 100.00 | |
I4 DECREASES Grand Total | | 20 117.00 | 811 331.00 | |
IN DECREASES Start-up, development, or research expenses | | | 5 444.00 | |
IO DECREASES Total including other intangible assets | | | 194 229.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 596 558.00 | |
KD ACQUISITIONS Total including other intangible assets | 194 229.00 | | | 194 229.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 596 558.00 | | | 596 558.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 35 217.00 | | | 35 217.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 338 606.00 | 67 624.00 | | 338 606.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 444.00 | | | 5 444.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 333 162.00 | 67 624.00 | | 333 162.00 |
| |
| 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 | 72 309.00 | 72 309.00 | | 72 309.00 |
8C Staff and Related Accounts | 21 354.00 | 21 354.00 | | 21 354.00 |
8D Social Security and Other Social Organizations | 13 201.00 | 13 201.00 | | 13 201.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 686.00 | 19 686.00 | | 19 686.00 |
8L Deferred income | 22 858.00 | 22 858.00 | | 22 858.00 |
UT Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
UZ Social Security, other social security organizations | 11 460.00 | 11 460.00 | | 11 460.00 |
VB VAT | 3 385.00 | 3 385.00 | | 3 385.00 |
VC Group and associates | 16 470.00 | 16 470.00 | | 16 470.00 |
VH Loans with a maturity of more than one year at origin | 230 859.00 | 78 650.00 | 152 209.00 | 230 859.00 |
VI Group and Associates | 4 086.00 | 4 086.00 | | 4 086.00 |
VJ Loans taken out during the year | 50 000.00 | | | 50 000.00 |
VK Loans repaid during the year | 36 548.00 | | | 36 548.00 |
VN Other taxes, similar payments | 12 548.00 | 12 548.00 | | 12 548.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 800.00 | 1 800.00 | | 1 800.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 946.00 | 946.00 | | 946.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 809.00 | 44 809.00 | 15 000.00 | 59 809.00 |
VW VAT | 836.00 | 836.00 | | 836.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 386 989.00 | 234 780.00 | 152 209.00 | 386 989.00 |
