| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 513.00 | 6 513.00 | | 6 513.00 |
AH Goodwill | 84 913.00 | | 84 913.00 | 84 913.00 |
AT Other tangible assets | 17 858.00 | 14 580.00 | 3 279.00 | 17 858.00 |
BD Other fixed assets | 232.00 | | 232.00 | 232.00 |
BH Other financial assets | 1 665.00 | | 1 665.00 | 1 665.00 |
BJ TOTAL (I) | 111 182.00 | 21 093.00 | 90 089.00 | 111 182.00 |
BX Customers and related accounts | 63.00 | | 63.00 | 63.00 |
BZ Other receivables | 1 997.00 | | 1 997.00 | 1 997.00 |
CF Cash and cash equivalents | 477.00 | | 477.00 | 477.00 |
CH Prepaid expenses | 692.00 | | 692.00 | 692.00 |
CJ TOTAL (II) | 3 229.00 | | 3 229.00 | 3 229.00 |
CO Grand total (0 to V) | 114 410.00 | 21 093.00 | 93 318.00 | 114 410.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -4 490.00 | -1 939.00 | | -4 490.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 185.00 | -2 550.00 | | -29 185.00 |
DL TOTAL (I) | -22 675.00 | 6 510.00 | | -22 675.00 |
DU Loans and Debts from Credit Institutions (3) | 39 214.00 | 20 658.00 | | 39 214.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 820.00 | 49 460.00 | | 55 820.00 |
DX Trade payables and related accounts | 8 224.00 | 10 304.00 | | 8 224.00 |
DY Tax and social security liabilities | 7 748.00 | 5 593.00 | | 7 748.00 |
EA Other liabilities | 4 988.00 | 4 381.00 | | 4 988.00 |
EC TOTAL (IV) | 115 992.00 | 90 397.00 | | 115 992.00 |
EE Grand total (I to V) | 93 318.00 | 96 907.00 | | 93 318.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 51 609.00 | | 51 609.00 | 51 609.00 |
FJ Net sales | 51 609.00 | | 51 609.00 | 51 609.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 454.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 52 063.00 | |
FW Other purchases and external expenses | | | 31 004.00 | |
FX Taxes, duties, and similar payments | | | 1 211.00 | |
FY Salaries and Wages | | | 45 843.00 | |
FZ Social Security Contributions | | | 2 444.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 429.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 82 932.00 | |
GG - OPERATING RESULT (I - II) | | | -30 868.00 | |
GL Other interest and similar income | | | 39.00 | |
GP Total financial income (V) | | | 39.00 | |
GR Interest and similar expenses | | | 96.00 | |
GU Total financial expenses (VI) | | | 96.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -57.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 925.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 10 000.00 | | |
HB Exceptional income from capital transactions | 2 400.00 | | | 2 400.00 |
HD Total exceptional income (VII) | 2 400.00 | 10 000.00 | | 2 400.00 |
HE Exceptional expenses on management operations | 660.00 | 26.00 | | 660.00 |
HH Total exceptional expenses (VIII) | 660.00 | 26.00 | | 660.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 740.00 | 9 974.00 | | 1 740.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 502.00 | 66 271.00 | | 54 502.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 687.00 | 68 821.00 | | 83 687.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 185.00 | -2 550.00 | | -29 185.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 521.00 | 2 429.00 | 2 858.00 | 21 521.00 |
PE DEPRECIATION Total including other intangible assets | 6 513.00 | | | 6 513.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 008.00 | 2 429.00 | 2 858.00 | 15 008.00 |
| |
| 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 | 55 820.00 | 55 820.00 | | 55 820.00 |
8B Suppliers and Related Accounts | 8 224.00 | 8 224.00 | | 8 224.00 |
8D Social Security and Other Social Organizations | 7 747.00 | 7 747.00 | | 7 747.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 988.00 | 4 988.00 | | 4 988.00 |
UT Other financial assets | 1 665.00 | | 1 665.00 | 1 665.00 |
VG Loans with a maturity of up to one year at origin | 39 214.00 | 39 214.00 | | 39 214.00 |
VS Prepaid expenses | 2 752.00 | 2 752.00 | | 2 752.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 417.00 | 2 752.00 | 1 665.00 | 4 417.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 115 992.00 | 115 992.00 | | 115 992.00 |
