| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 8 000.00 | | 8 000.00 | 8 000.00 |
AR Technical installations, industrial equipment and tools | 10 033.00 | 5 478.00 | 4 555.00 | 10 033.00 |
AT Other tangible assets | 29 428.00 | 19 660.00 | 9 767.00 | 29 428.00 |
BH Other financial assets | 4 620.00 | | 4 620.00 | 4 620.00 |
BJ TOTAL (I) | 52 081.00 | 25 139.00 | 26 942.00 | 52 081.00 |
BT Goods | 1 120.00 | | 1 120.00 | 1 120.00 |
BX Customers and related accounts | 38 566.00 | | 38 566.00 | 38 566.00 |
BZ Other receivables | 51 914.00 | | 51 914.00 | 51 914.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 26 958.00 | | 26 958.00 | 26 958.00 |
CJ TOTAL (II) | 118 572.00 | | 118 572.00 | 118 572.00 |
CO Grand total (0 to V) | 170 653.00 | 25 139.00 | 145 515.00 | 170 653.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 8 189.00 | 31 226.00 | | 8 189.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 725.00 | -23 037.00 | | -10 725.00 |
DL TOTAL (I) | 5 713.00 | 16 439.00 | | 5 713.00 |
DU Loans and Debts from Credit Institutions (3) | 25 000.00 | 3 980.00 | | 25 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 148.00 | | | 148.00 |
DX Trade payables and related accounts | 26 862.00 | 33 839.00 | | 26 862.00 |
DY Tax and social security liabilities | 16 194.00 | 8 243.00 | | 16 194.00 |
EA Other liabilities | 71 597.00 | 54 042.00 | | 71 597.00 |
EC TOTAL (IV) | 139 801.00 | 100 104.00 | | 139 801.00 |
EE Grand total (I to V) | 145 515.00 | 116 543.00 | | 145 515.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 348.00 | | 66 348.00 | 66 348.00 |
FJ Net sales | 66 348.00 | | 66 348.00 | 66 348.00 |
FO Operating subsidies | | | 8 662.00 | |
FQ Other income | | | 47.00 | |
FR Total operating income (I) | | | 75 057.00 | |
FS Purchases of goods (including customs duties) | | | 2 499.00 | |
FT Inventory change (goods) | | | 1 015.00 | |
FW Other purchases and external expenses | | | 35 040.00 | |
FX Taxes, duties, and similar payments | | | 1 091.00 | |
FY Salaries and Wages | | | 36 127.00 | |
FZ Social Security Contributions | | | 4 794.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 611.00 | |
GE Other Expenses | | | 604.00 | |
GF Total Operating Expenses (II) | | | 85 782.00 | |
GG - OPERATING RESULT (I - II) | | | -10 725.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 725.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 6 191.00 | | |
HH Total exceptional expenses (VIII) | | 6 191.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -6 191.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 75 057.00 | 104 862.00 | | 75 057.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 782.00 | 127 899.00 | | 85 782.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 725.00 | -23 037.00 | | -10 725.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 528.00 | 4 611.00 | | 20 528.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 528.00 | 4 611.00 | | 20 528.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 148.00 | 148.00 | | 148.00 |
8B Suppliers and Related Accounts | 26 862.00 | 26 862.00 | | 26 862.00 |
8D Social Security and Other Social Organizations | 16 194.00 | 16 194.00 | | 16 194.00 |
8K Other liabilities (including liabilities related to repo transactions) | 71 597.00 | 71 597.00 | | 71 597.00 |
UT Other financial assets | 4 620.00 | | 4 620.00 | 4 620.00 |
VG Loans with a maturity of up to one year at origin | 25 000.00 | 25 000.00 | | 25 000.00 |
VS Prepaid expenses | 90 480.00 | 90 480.00 | | 90 480.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 100.00 | 90 480.00 | 4 620.00 | 95 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 139 801.00 | 139 801.00 | | 139 801.00 |
