| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 61 935.00 | | 61 935.00 | 61 935.00 |
AR Technical installations, industrial equipment and tools | 15 610.00 | 9 561.00 | 6 048.00 | 15 610.00 |
AT Other tangible assets | 41 747.00 | 35 640.00 | 6 107.00 | 41 747.00 |
BD Other fixed assets | 90.00 | | 90.00 | 90.00 |
BF Loans | 125.00 | | 125.00 | 125.00 |
BH Other financial assets | 759.00 | | 759.00 | 759.00 |
BJ TOTAL (I) | 120 267.00 | 45 201.00 | 75 065.00 | 120 267.00 |
BL Raw materials, supplies | 3 919.00 | | 3 919.00 | 3 919.00 |
BT Goods | 5 863.00 | | 5 863.00 | 5 863.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 1 217.00 | | 1 217.00 | 1 217.00 |
CF Cash and cash equivalents | 2 579.00 | | 2 579.00 | 2 579.00 |
CH Prepaid expenses | 2 297.00 | | 2 297.00 | 2 297.00 |
CJ TOTAL (II) | 15 877.00 | | 15 877.00 | 15 877.00 |
CO Grand total (0 to V) | 136 144.00 | 45 201.00 | 90 942.00 | 136 144.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 6 803.00 | | 1 500.00 |
DH Retained earnings | 40 070.00 | 27 068.00 | | 40 070.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 547.00 | 7 698.00 | | -8 547.00 |
DL TOTAL (I) | 48 023.00 | 56 570.00 | | 48 023.00 |
DU Loans and Debts from Credit Institutions (3) | 13 988.00 | 20 317.00 | | 13 988.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 739.00 | 6 604.00 | | 13 739.00 |
DX Trade payables and related accounts | 7 162.00 | 7 440.00 | | 7 162.00 |
DY Tax and social security liabilities | 8 028.00 | 11 454.00 | | 8 028.00 |
EC TOTAL (IV) | 42 918.00 | 45 817.00 | | 42 918.00 |
EE Grand total (I to V) | 90 942.00 | 102 387.00 | | 90 942.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 632.00 | | 4 632.00 | 4 632.00 |
FG Production sold - services | 81 168.00 | | 81 168.00 | 81 168.00 |
FJ Net sales | 85 800.00 | | 85 800.00 | 85 800.00 |
FO Operating subsidies | | | 11 306.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 97 110.00 | |
FS Purchases of goods (including customs duties) | | | 2 727.00 | |
FT Inventory change (goods) | | | -358.00 | |
FU Purchases of raw materials and other supplies | | | 8 517.00 | |
FV Inventory change (raw materials and supplies) | | | -76.00 | |
FW Other purchases and external expenses | | | 30 952.00 | |
FX Taxes, duties, and similar payments | | | 896.00 | |
FY Salaries and Wages | | | 42 935.00 | |
FZ Social Security Contributions | | | 17 546.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 139.00 | |
GE Other Expenses | | | 248.00 | |
GF Total Operating Expenses (II) | | | 105 527.00 | |
GG - OPERATING RESULT (I - II) | | | -8 416.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8.00 | |
GR Interest and similar expenses | | | 214.00 | |
GU Total financial expenses (VI) | | | 214.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -214.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 631.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -84.00 | -30.00 | | -84.00 |
HL TOTAL REVENUE (I + III + V + VII) | 97 111.00 | 95 391.00 | | 97 111.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 105 658.00 | 87 692.00 | | 105 658.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 547.00 | 7 698.00 | | -8 547.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 062.00 | 2 140.00 | | 43 062.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 062.00 | 2 140.00 | | 43 062.00 |
| |
| 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 | 13 739.00 | 13 739.00 | | 13 739.00 |
8B Suppliers and Related Accounts | 7 163.00 | 7 163.00 | | 7 163.00 |
8D Social Security and Other Social Organizations | 8 028.00 | 8 028.00 | | 8 028.00 |
UT Other financial assets | 885.00 | | 885.00 | 885.00 |
VG Loans with a maturity of up to one year at origin | 13 989.00 | 6 848.00 | 7 141.00 | 13 989.00 |
VS Prepaid expenses | 3 515.00 | 3 515.00 | | 3 515.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 399.00 | 3 515.00 | 885.00 | 4 399.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 919.00 | 35 778.00 | 7 141.00 | 42 919.00 |
