| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 103 665.00 | |
BD Other fixed assets | | | 5 714.00 | |
BH Other financial assets | | | 30 186.00 | |
BJ TOTAL (I) | | | 149 383.00 | |
BX Customers and related accounts | | | 15 791.00 | |
BZ Other receivables | | | 919 622.00 | |
CF Cash and cash equivalents | | | 706 265.00 | |
CJ TOTAL (II) | | | 1 641 678.00 | |
CO Grand total (0 to V) | | | 1 791 594.00 | |
CS Evaluated investments - equity method | | | 9 818.00 | |
CW Deferred expenses or loan issuance costs | | | 533.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 331 760.00 | 331 760.00 | | 331 760.00 |
DD Legal reserve (1) | 22 058.00 | 22 058.00 | | 22 058.00 |
DG Other reserves | | 3 092.00 | | |
DH Retained earnings | 639 240.00 | 1 138 958.00 | | 639 240.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -407 964.00 | -499 718.00 | | -407 964.00 |
DL TOTAL (I) | 585 094.00 | 996 150.00 | | 585 094.00 |
DU Loans and Debts from Credit Institutions (3) | 304 140.00 | 301 049.00 | | 304 140.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 000.00 | 100 000.00 | | 100 000.00 |
DX Trade payables and related accounts | 96 561.00 | 35 491.00 | | 96 561.00 |
DY Tax and social security liabilities | 164 228.00 | 164 457.00 | | 164 228.00 |
EA Other liabilities | 541 571.00 | 81 862.00 | | 541 571.00 |
EC TOTAL (IV) | 1 206 501.00 | 682 859.00 | | 1 206 501.00 |
EE Grand total (I to V) | 1 791 594.00 | 1 679 009.00 | | 1 791 594.00 |
EG Accrued income and payables due within one year | 1 206 501.00 | 682 859.00 | | 1 206 501.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 237 227.00 | |
FJ Net sales | | | 237 227.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 287.00 | |
FR Total operating income (I) | | | 251 514.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 323 673.00 | |
FX Taxes, duties, and similar payments | | | 15 660.00 | |
FY Salaries and Wages | | | 202 061.00 | |
FZ Social Security Contributions | | | 112 591.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 653 984.00 | |
GG - OPERATING RESULT (I - II) | | | -402 470.00 | |
GR Interest and similar expenses | | | 5 414.00 | |
GU Total financial expenses (VI) | | | 5 414.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 414.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -407 884.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 80.00 | 179.00 | | 80.00 |
HH Total exceptional expenses (VIII) | 80.00 | 179.00 | | 80.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -80.00 | -179.00 | | -80.00 |
HL TOTAL REVENUE (I + III + V + VII) | 251 514.00 | 258 989.00 | | 251 514.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 659 478.00 | 758 707.00 | | 659 478.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -407 964.00 | -499 718.00 | | -407 964.00 |
| |
| 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 | 451 637.00 | | | 451 637.00 |
I3 DECREASES Total Financial Fixed Assets | | | 45 717.00 | |
I4 DECREASES Grand Total | | | 451 637.00 | |
IO DECREASES Total including other intangible assets | | | 103 665.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 302 255.00 | |
KD ACQUISITIONS Total including other intangible assets | 103 665.00 | | | 103 665.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 302 255.00 | | | 302 255.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 45 717.00 | | | 45 717.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 302 255.00 | | | 302 255.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 302 255.00 | | | 302 255.00 |
| |
| 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 | 96 561.00 | 96 561.00 | | 96 561.00 |
8C Staff and Related Accounts | 36 613.00 | 36 613.00 | | 36 613.00 |
8D Social Security and Other Social Organizations | 125 510.00 | 125 510.00 | | 125 510.00 |
8K Other liabilities (including liabilities related to repo transactions) | 541 571.00 | 541 571.00 | | 541 571.00 |
UT Other financial assets | 30 186.00 | | 30 186.00 | 30 186.00 |
UX Other trade receivables | 15 791.00 | 15 791.00 | | 15 791.00 |
UY Staff and related accounts | 2 289.00 | 2 289.00 | | 2 289.00 |
UZ Social Security, other social security organizations | 74.00 | 74.00 | | 74.00 |
VB VAT | 6 887.00 | 6 887.00 | | 6 887.00 |
VH Loans with a maturity of more than one year at origin | 304 140.00 | 304 140.00 | | 304 140.00 |
VI Group and Associates | 100 000.00 | 100 000.00 | | 100 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 628.00 | 1 628.00 | | 1 628.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 910 372.00 | 910 372.00 | | 910 372.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 965 599.00 | 935 413.00 | 30 186.00 | 965 599.00 |
VW VAT | 477.00 | 477.00 | | 477.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 206 501.00 | 1 206 501.00 | | 1 206 501.00 |
