| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 60 853.00 | | 60 853.00 | 60 853.00 |
AR Technical installations, industrial equipment and tools | 16 722.00 | 16 722.00 | | 16 722.00 |
AT Other tangible assets | 22 708.00 | 22 708.00 | | 22 708.00 |
BJ TOTAL (I) | 100 283.00 | 39 430.00 | 60 853.00 | 100 283.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 2 600.00 | | 2 600.00 | 2 600.00 |
BZ Other receivables | 650.00 | | 650.00 | 650.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 351.00 | | 351.00 | 351.00 |
CJ TOTAL (II) | 3 601.00 | | 3 601.00 | 3 601.00 |
CO Grand total (0 to V) | 103 884.00 | 39 430.00 | 64 454.00 | 103 884.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 729.00 | -4 544.00 | | -7 729.00 |
DL TOTAL (I) | 656.00 | 3 841.00 | | 656.00 |
DU Loans and Debts from Credit Institutions (3) | 7 079.00 | 68.00 | | 7 079.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 242.00 | 52 911.00 | | 50 242.00 |
DX Trade payables and related accounts | 1 256.00 | 869.00 | | 1 256.00 |
DY Tax and social security liabilities | 5 222.00 | 5 679.00 | | 5 222.00 |
EC TOTAL (IV) | 63 799.00 | 59 528.00 | | 63 799.00 |
EE Grand total (I to V) | 64 454.00 | 63 368.00 | | 64 454.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 33 837.00 | |
FJ Net sales | | | 33 837.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 535.00 | |
FR Total operating income (I) | | | 34 372.00 | |
FW Other purchases and external expenses | | | 13 132.00 | |
FX Taxes, duties, and similar payments | | | 2 241.00 | |
FY Salaries and Wages | | | 22 659.00 | |
FZ Social Security Contributions | | | 3 317.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 80.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 41 429.00 | |
GG - OPERATING RESULT (I - II) | | | -7 058.00 | |
GU Total financial expenses (VI) | | | 590.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -590.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 649.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 498.00 | | | 498.00 |
HH Total exceptional expenses (VIII) | 578.00 | | | 578.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -80.00 | | | -80.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 870.00 | 28 909.00 | | 34 870.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 597.00 | 33 453.00 | | 42 597.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 729.00 | -4 544.00 | | -7 729.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 350.00 | 80.00 | | 39 350.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 350.00 | 80.00 | | 39 350.00 |
| |
| 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 | 1 256.00 | 1 256.00 | | 1 256.00 |
8D Social Security and Other Social Organizations | 5 222.00 | 5 222.00 | | 5 222.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50 242.00 | 50 242.00 | | 50 242.00 |
VG Loans with a maturity of up to one year at origin | 7 079.00 | 7 079.00 | | 7 079.00 |
VS Prepaid expenses | 3 602.00 | 3 602.00 | | 3 602.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 602.00 | 3 602.00 | | 3 602.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 798.00 | 63 798.00 | | 63 798.00 |
