| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 085.00 | 3 860.00 | 225.00 | 4 085.00 |
AH Goodwill | 804 254.00 | | 804 254.00 | 804 254.00 |
AT Other tangible assets | 82 152.00 | 52 845.00 | 29 306.00 | 82 152.00 |
BH Other financial assets | 7 540.00 | | 7 540.00 | 7 540.00 |
BJ TOTAL (I) | 898 030.00 | 56 705.00 | 841 326.00 | 898 030.00 |
BV Advances and down payments on orders | 154.00 | | 154.00 | 154.00 |
BX Customers and related accounts | 100 241.00 | | 100 241.00 | 100 241.00 |
BZ Other receivables | 303 003.00 | | 303 003.00 | 303 003.00 |
CF Cash and cash equivalents | 57 922.00 | | 57 922.00 | 57 922.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 461 320.00 | | 461 320.00 | 461 320.00 |
CO Grand total (0 to V) | 1 359 351.00 | 56 705.00 | 1 302 646.00 | 1 359 351.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 107 967.00 | 107 967.00 | | 107 967.00 |
DH Retained earnings | 767 293.00 | 565 614.00 | | 767 293.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -45 377.00 | 201 680.00 | | -45 377.00 |
DL TOTAL (I) | 939 883.00 | 985 260.00 | | 939 883.00 |
DP Provisions for Risks | | 1 276.00 | | |
DQ Provisions for Expenses | -1.00 | 5 879.00 | | -1.00 |
DR TOTAL (IV) | -1.00 | 7 156.00 | | -1.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 061.00 | 5 061.00 | | 5 061.00 |
DX Trade payables and related accounts | 340 479.00 | 125 919.00 | | 340 479.00 |
DY Tax and social security liabilities | 16 808.00 | 56 339.00 | | 16 808.00 |
EA Other liabilities | 415.00 | 575 018.00 | | 415.00 |
EC TOTAL (IV) | 362 763.00 | 762 336.00 | | 362 763.00 |
EE Grand total (I to V) | 1 302 646.00 | 1 754 752.00 | | 1 302 646.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 748.00 | | 84 748.00 | 84 748.00 |
FJ Net sales | 84 748.00 | | 84 748.00 | 84 748.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 431.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 91 180.00 | |
FW Other purchases and external expenses | | | 68 151.00 | |
FX Taxes, duties, and similar payments | | | 9 123.00 | |
FY Salaries and Wages | | | -26 901.00 | |
FZ Social Security Contributions | | | -7 910.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 990.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 91 058.00 | |
GF Total Operating Expenses (II) | | | 141 512.00 | |
GG - OPERATING RESULT (I - II) | | | -50 332.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -50 332.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 217.00 | | |
HD Total exceptional income (VII) | | 217.00 | | |
HE Exceptional expenses on management operations | | 2 151.00 | | |
HG Exceptional depreciation and provisions | | 69.00 | | |
HH Total exceptional expenses (VIII) | | 2 220.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 003.00 | | |
HK Income tax | -4 955.00 | 79 267.00 | | -4 955.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 180.00 | 1 008 102.00 | | 91 180.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 136 557.00 | 806 422.00 | | 136 557.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -45 377.00 | 201 680.00 | | -45 377.00 |
| |
| 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 | 898 030.00 | | | 898 030.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 540.00 | |
I4 DECREASES Grand Total | | | 898 030.00 | |
IO DECREASES Total including other intangible assets | | | 808 339.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 82 152.00 | |
KD ACQUISITIONS Total including other intangible assets | 808 339.00 | | | 808 339.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 82 152.00 | | | 82 152.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 540.00 | | | 7 540.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 715.00 | 7 990.00 | | 48 715.00 |
PE DEPRECIATION Total including other intangible assets | 3 860.00 | | | 3 860.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 855.00 | 7 990.00 | | 44 855.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 7 156.00 | | 7 157.00 | 7 156.00 |
7C Grand total | 7 156.00 | | 7 157.00 | 7 156.00 |
| |
| 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 | 340 479.00 | 340 479.00 | | 340 479.00 |
8D Social Security and Other Social Organizations | 1 718.00 | 1 718.00 | | 1 718.00 |
8K Other liabilities (including liabilities related to repo transactions) | 415.00 | 415.00 | | 415.00 |
UT Other financial assets | 7 540.00 | | 7 540.00 | 7 540.00 |
UX Other trade receivables | 100 241.00 | 100 241.00 | | 100 241.00 |
UY Staff and related accounts | 8 501.00 | 8 501.00 | | 8 501.00 |
VB VAT | 47 865.00 | 47 865.00 | | 47 865.00 |
VC Group and associates | 190 977.00 | 190 977.00 | | 190 977.00 |
VI Group and Associates | 5 061.00 | 5 061.00 | | 5 061.00 |
VP Miscellaneous | 12 852.00 | 12 852.00 | | 12 852.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 42 962.00 | 42 962.00 | | 42 962.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 410 938.00 | 403 398.00 | 7 540.00 | 410 938.00 |
VW VAT | 15 090.00 | 15 090.00 | | 15 090.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 362 763.00 | 362 763.00 | | 362 763.00 |
