| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 20 837.00 | | 20 837.00 | 20 837.00 |
AR Technical installations, industrial equipment and tools | 7 594.00 | 7 339.00 | 255.00 | 7 594.00 |
AT Other tangible assets | 35 582.00 | 27 825.00 | 7 757.00 | 35 582.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 67 012.00 | 35 164.00 | 31 848.00 | 67 012.00 |
BL Raw materials, supplies | 760.00 | | 760.00 | 760.00 |
BR Intermediate and finished products | 67.00 | | 67.00 | 67.00 |
BT Goods | 11 417.00 | | 11 417.00 | 11 417.00 |
BX Customers and related accounts | 7 904.00 | | 7 904.00 | 7 904.00 |
BZ Other receivables | 11 693.00 | | 11 693.00 | 11 693.00 |
CF Cash and cash equivalents | 149 228.00 | | 149 228.00 | 149 228.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 181 069.00 | | 181 069.00 | 181 069.00 |
CO Grand total (0 to V) | 248 081.00 | 35 164.00 | 212 917.00 | 248 081.00 |
CP Shares due in less than one year | 3 000.00 | | | 3 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -361 285.00 | -338 128.00 | | -361 285.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -53 054.00 | -23 157.00 | | -53 054.00 |
DL TOTAL (I) | -401 577.00 | -348 523.00 | | -401 577.00 |
DV Miscellaneous Loans and Financial Debts (4) | 208 147.00 | 168 643.00 | | 208 147.00 |
DX Trade payables and related accounts | 366 678.00 | 353 149.00 | | 366 678.00 |
DY Tax and social security liabilities | 33 933.00 | 20 954.00 | | 33 933.00 |
EA Other liabilities | 5 737.00 | 5 825.00 | | 5 737.00 |
EC TOTAL (IV) | 614 495.00 | 548 571.00 | | 614 495.00 |
EE Grand total (I to V) | 212 917.00 | 200 048.00 | | 212 917.00 |
EG Accrued income and payables due within one year | 614 495.00 | 548 571.00 | | 614 495.00 |
EI Including equity loans | 208 147.00 | | | 208 147.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 58 598.00 | |
FD Production sold - goods | | | 145 814.00 | |
FJ Net sales | | | 204 413.00 | |
FM Inventory production | | | -4 509.00 | |
FQ Other income | | | 470.00 | |
FR Total operating income (I) | | | 200 373.00 | |
FS Purchases of goods (including customs duties) | | | 11 086.00 | |
FT Inventory change (goods) | | | 7 531.00 | |
FU Purchases of raw materials and other supplies | | | 88 854.00 | |
FV Inventory change (raw materials and supplies) | | | 11 574.00 | |
FW Other purchases and external expenses | | | 67 166.00 | |
FX Taxes, duties, and similar payments | | | 3 688.00 | |
FY Salaries and Wages | | | 46 563.00 | |
FZ Social Security Contributions | | | 9 839.00 | |
GB Operating Expenses - Provisions | | | 5 332.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 251 634.00 | |
GG - OPERATING RESULT (I - II) | | | -51 261.00 | |
GL Other interest and similar income | | | 107.00 | |
GP Total financial income (V) | | | 107.00 | |
GR Interest and similar expenses | | | 1 163.00 | |
GU Total financial expenses (VI) | | | 1 163.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 056.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 317.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 1 815.00 | | |
HH Total exceptional expenses (VIII) | 738.00 | 1 191.00 | | 738.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -738.00 | 624.00 | | -738.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 480.00 | 231 049.00 | | 200 480.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 253 534.00 | 254 206.00 | | 253 534.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -53 054.00 | -23 157.00 | | -53 054.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | 67 012.00 | | | 67 012.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 832.00 | 5 332.00 | | 29 832.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 832.00 | 5 332.00 | | 29 832.00 |
| |
| 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 | 366 678.00 | 366 678.00 | | 366 678.00 |
8C Staff and Related Accounts | 29 628.00 | 29 628.00 | | 29 628.00 |
8D Social Security and Other Social Organizations | 4 304.00 | 4 304.00 | | 4 304.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 737.00 | 5 737.00 | | 5 737.00 |
UT Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
UX Other trade receivables | 7 904.00 | 7 904.00 | | 7 904.00 |
UZ Social Security, other social security organizations | 2 982.00 | 2 982.00 | | 2 982.00 |
VB VAT | 1 475.00 | 1 475.00 | | 1 475.00 |
VI Group and Associates | 208 147.00 | 208 147.00 | | 208 147.00 |
VP Miscellaneous | 7 236.00 | 7 236.00 | | 7 236.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 598.00 | 19 598.00 | 3 000.00 | 22 598.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 614 495.00 | 614 495.00 | | 614 495.00 |
