| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 179 500.00 | | 179 500.00 | 179 500.00 |
AR Technical installations, industrial equipment and tools | 4 200.00 | 1 598.00 | 2 602.00 | 4 200.00 |
AT Other tangible assets | 162 315.00 | 47 791.00 | 114 523.00 | 162 315.00 |
AX Advances and down payments | | | | |
BH Other financial assets | 32 723.00 | | 32 723.00 | 32 723.00 |
BJ TOTAL (I) | 378 737.00 | 49 390.00 | 329 348.00 | 378 737.00 |
BL Raw materials, supplies | 64 231.00 | | 64 231.00 | 64 231.00 |
BV Advances and down payments on orders | 19 722.00 | | 19 722.00 | 19 722.00 |
BX Customers and related accounts | 179 390.00 | | 179 390.00 | 179 390.00 |
BZ Other receivables | 49 025.00 | | 49 025.00 | 49 025.00 |
CF Cash and cash equivalents | 229 752.00 | | 229 752.00 | 229 752.00 |
CH Prepaid expenses | 22 146.00 | | 22 146.00 | 22 146.00 |
CJ TOTAL (II) | 564 267.00 | | 564 267.00 | 564 267.00 |
CO Grand total (0 to V) | 952 665.00 | 49 390.00 | 903 276.00 | 952 665.00 |
CW Deferred expenses or loan issuance costs | 9 661.00 | | 9 661.00 | 9 661.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 15 000.00 | | 100 000.00 |
DH Retained earnings | -6 615.00 | | | -6 615.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -103 492.00 | -6 615.00 | | -103 492.00 |
DL TOTAL (I) | -10 107.00 | 8 385.00 | | -10 107.00 |
DU Loans and Debts from Credit Institutions (3) | 427 816.00 | 369 000.00 | | 427 816.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 334.00 | 45 041.00 | | 49 334.00 |
DW Advances and down payments received on current orders | 171 326.00 | 66 341.00 | | 171 326.00 |
DX Trade payables and related accounts | 171 377.00 | 26 131.00 | | 171 377.00 |
DY Tax and social security liabilities | 93 530.00 | 41 984.00 | | 93 530.00 |
DZ Fixed asset liabilities and related accounts | | 9 422.00 | | |
EC TOTAL (IV) | 913 382.00 | 557 919.00 | | 913 382.00 |
EE Grand total (I to V) | 903 276.00 | 566 304.00 | | 903 276.00 |
EG Accrued income and payables due within one year | 327 870.00 | 122 578.00 | | 327 870.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 263 719.00 | | 1 263 719.00 | 1 263 719.00 |
FJ Net sales | 1 263 719.00 | | 1 263 719.00 | 1 263 719.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1 628.00 | |
FR Total operating income (I) | | | 1 265 347.00 | |
FU Purchases of raw materials and other supplies | | | 645 239.00 | |
FV Inventory change (raw materials and supplies) | | | -56 342.00 | |
FW Other purchases and external expenses | | | 336 296.00 | |
FX Taxes, duties, and similar payments | | | 13 408.00 | |
FY Salaries and Wages | | | 236 961.00 | |
FZ Social Security Contributions | | | 143 376.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 43 626.00 | |
GE Other Expenses | | | 424.00 | |
GF Total Operating Expenses (II) | | | 1 362 989.00 | |
GG - OPERATING RESULT (I - II) | | | -97 642.00 | |
GL Other interest and similar income | | | 64.00 | |
GP Total financial income (V) | | | 64.00 | |
GR Interest and similar expenses | | | 4 852.00 | |
GU Total financial expenses (VI) | | | 4 852.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 788.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -102 429.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 062.00 | | | 1 062.00 |
HH Total exceptional expenses (VIII) | 1 062.00 | | | 1 062.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 062.00 | | | -1 062.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 265 411.00 | 123 431.00 | | 1 265 411.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 368 903.00 | 130 046.00 | | 1 368 903.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -103 492.00 | -6 615.00 | | -103 492.00 |
| |
| 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 | 359 957.00 | | 19 823.00 | 359 957.00 |
I3 DECREASES Total Financial Fixed Assets | | | 32 723.00 | |
I4 DECREASES Grand Total | | 1 043.00 | 378 737.00 | |
IO DECREASES Total including other intangible assets | | | 179 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 043.00 | 166 515.00 | |
KD ACQUISITIONS Total including other intangible assets | 179 500.00 | | | 179 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 148 395.00 | | 19 163.00 | 148 395.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 32 063.00 | | 660.00 | 32 063.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 764.00 | 43 626.00 | | 5 764.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 764.00 | 43 626.00 | | 5 764.00 |
| |
| 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 | 171 377.00 | 171 377.00 | | 171 377.00 |
8D Social Security and Other Social Organizations | 93 530.00 | 93 530.00 | | 93 530.00 |
8K Other liabilities (including liabilities related to repo transactions) | 49 334.00 | 49 334.00 | | 49 334.00 |
UT Other financial assets | 32 723.00 | | 32 723.00 | 32 723.00 |
UX Other trade receivables | 179 390.00 | 179 390.00 | | 179 390.00 |
VH Loans with a maturity of more than one year at origin | 427 816.00 | 13 630.00 | 330 598.00 | 427 816.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 49 025.00 | 49 025.00 | | 49 025.00 |
VS Prepaid expenses | 22 146.00 | 22 146.00 | | 22 146.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 283 284.00 | 250 561.00 | 32 723.00 | 283 284.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 742 056.00 | 327 870.00 | 330 598.00 | 742 056.00 |
