| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 739.00 | 4 739.00 | | 4 739.00 |
AH Goodwill | 430 325.00 | | 430 325.00 | 430 325.00 |
AR Technical installations, industrial equipment and tools | 7 025.00 | 4 624.00 | 2 401.00 | 7 025.00 |
AT Other tangible assets | 630 847.00 | 261 963.00 | 368 885.00 | 630 847.00 |
BH Other financial assets | 24 370.00 | | 24 370.00 | 24 370.00 |
BJ TOTAL (I) | 1 097 307.00 | 271 326.00 | 825 981.00 | 1 097 307.00 |
BL Raw materials, supplies | 1 287.00 | | 1 287.00 | 1 287.00 |
BV Advances and down payments on orders | 1 074.00 | | 1 074.00 | 1 074.00 |
BX Customers and related accounts | 20 016.00 | | 20 016.00 | 20 016.00 |
BZ Other receivables | 36 246.00 | | 36 246.00 | 36 246.00 |
CF Cash and cash equivalents | 11 623.00 | | 11 623.00 | 11 623.00 |
CH Prepaid expenses | 4 115.00 | | 4 115.00 | 4 115.00 |
CJ TOTAL (II) | 74 361.00 | | 74 361.00 | 74 361.00 |
CO Grand total (0 to V) | 1 171 668.00 | 271 326.00 | 900 342.00 | 1 171 668.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -423 539.00 | -220 766.00 | | -423 539.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -175 189.00 | -202 773.00 | | -175 189.00 |
DL TOTAL (I) | -548 728.00 | -373 539.00 | | -548 728.00 |
DU Loans and Debts from Credit Institutions (3) | 189 892.00 | 208 182.00 | | 189 892.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 083 518.00 | 1 002 985.00 | | 1 083 518.00 |
DX Trade payables and related accounts | 122 465.00 | 115 450.00 | | 122 465.00 |
DY Tax and social security liabilities | 48 062.00 | 18 781.00 | | 48 062.00 |
EA Other liabilities | 5 135.00 | 1 666.00 | | 5 135.00 |
EC TOTAL (IV) | 1 449 070.00 | 1 347 064.00 | | 1 449 070.00 |
EE Grand total (I to V) | 900 342.00 | 973 526.00 | | 900 342.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 243 825.00 | | 243 825.00 | 243 825.00 |
FJ Net sales | 243 825.00 | | 243 825.00 | 243 825.00 |
FO Operating subsidies | | | 4 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 156.00 | |
FQ Other income | | | 488.00 | |
FR Total operating income (I) | | | 251 969.00 | |
FU Purchases of raw materials and other supplies | | | 24 220.00 | |
FV Inventory change (raw materials and supplies) | | | -90.00 | |
FW Other purchases and external expenses | | | 195 153.00 | |
FX Taxes, duties, and similar payments | | | 19 556.00 | |
FY Salaries and Wages | | | 76 490.00 | |
FZ Social Security Contributions | | | 23 206.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 83 250.00 | |
GE Other Expenses | | | 1 944.00 | |
GF Total Operating Expenses (II) | | | 423 730.00 | |
GG - OPERATING RESULT (I - II) | | | -171 760.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 3 429.00 | |
GU Total financial expenses (VI) | | | 3 429.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 429.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -175 189.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 251 969.00 | 302 905.00 | | 251 969.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 427 158.00 | 505 678.00 | | 427 158.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -175 189.00 | -202 773.00 | | -175 189.00 |
| |
| 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 | 1 076 960.00 | | 20 347.00 | 1 076 960.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 370.00 | |
I4 DECREASES Grand Total | | | 1 097 306.00 | |
IO DECREASES Total including other intangible assets | | | 435 064.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 637 873.00 | |
KD ACQUISITIONS Total including other intangible assets | 435 064.00 | | | 435 064.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 617 526.00 | | 20 347.00 | 617 526.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 24 370.00 | | | 24 370.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 188 075.00 | 83 250.00 | | 188 075.00 |
PE DEPRECIATION Total including other intangible assets | 2 786.00 | 1 953.00 | | 2 786.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 185 289.00 | 81 298.00 | | 185 289.00 |
| |
| 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 | 491.00 | 491.00 | | 491.00 |
8B Suppliers and Related Accounts | 122 465.00 | 122 465.00 | | 122 465.00 |
8C Staff and Related Accounts | 15 839.00 | 15 839.00 | | 15 839.00 |
8D Social Security and Other Social Organizations | 31 104.00 | 31 104.00 | | 31 104.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 135.00 | 5 135.00 | | 5 135.00 |
UT Other financial assets | 24 370.00 | | 24 370.00 | 24 370.00 |
UX Other trade receivables | 20 016.00 | 20 016.00 | | 20 016.00 |
UY Staff and related accounts | 644.00 | 644.00 | | 644.00 |
VB VAT | 33 974.00 | 33 974.00 | | 33 974.00 |
VH Loans with a maturity of more than one year at origin | 189 892.00 | 53 488.00 | 136 404.00 | 189 892.00 |
VI Group and Associates | 1 083 027.00 | 1 083 027.00 | | 1 083 027.00 |
VK Loans repaid during the year | 18 290.00 | | | 18 290.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 119.00 | 1 119.00 | | 1 119.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 628.00 | 1 628.00 | | 1 628.00 |
VS Prepaid expenses | 4 115.00 | 4 115.00 | | 4 115.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 84 747.00 | 60 377.00 | 24 370.00 | 84 747.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 449 070.00 | 1 312 666.00 | 136 404.00 | 1 449 070.00 |
