| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 524.00 | 1 524.00 | | 1 524.00 |
AH Goodwill | 36 534.00 | 18 267.00 | 18 267.00 | 36 534.00 |
AR Technical installations, industrial equipment and tools | 117 729.00 | 117 729.00 | | 117 729.00 |
AT Other tangible assets | 119 460.00 | 118 838.00 | 622.00 | 119 460.00 |
BH Other financial assets | 357.00 | | 357.00 | 357.00 |
BJ TOTAL (I) | 275 605.00 | 256 358.00 | 19 247.00 | 275 605.00 |
BX Customers and related accounts | 239.00 | 200.00 | 39.00 | 239.00 |
BZ Other receivables | 3 708.00 | | 3 708.00 | 3 708.00 |
CF Cash and cash equivalents | 1 200.00 | | 1 200.00 | 1 200.00 |
CJ TOTAL (II) | 5 147.00 | 200.00 | 4 947.00 | 5 147.00 |
CO Grand total (0 to V) | 280 753.00 | 256 558.00 | 24 194.00 | 280 753.00 |
| |
| 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 |
DH Retained earnings | -24 732.00 | -19 422.00 | | -24 732.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 964.00 | -5 310.00 | | -7 964.00 |
DL TOTAL (I) | -24 312.00 | -16 348.00 | | -24 312.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 536.00 | 39 198.00 | | 47 536.00 |
DX Trade payables and related accounts | 381.00 | 662.00 | | 381.00 |
EA Other liabilities | 590.00 | | | 590.00 |
EC TOTAL (IV) | 48 506.00 | 39 860.00 | | 48 506.00 |
EE Grand total (I to V) | 24 194.00 | 23 513.00 | | 24 194.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FQ Other income | | | 801.00 | |
FR Total operating income (I) | | | 801.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 3 508.00 | |
FX Taxes, duties, and similar payments | | | 5 168.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 90.00 | |
GB Operating Expenses - Provisions | | | 90.00 | |
GF Total Operating Expenses (II) | | | 8 766.00 | |
GG - OPERATING RESULT (I - II) | | | -7 964.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 964.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 468.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 468.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 801.00 | 1 478.00 | | 801.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 766.00 | 6 788.00 | | 8 766.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 964.00 | -5 310.00 | | -7 964.00 |
| |
| 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 | 275 605.00 | | | 275 605.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 524.00 | | | 1 524.00 |
I3 DECREASES Total Financial Fixed Assets | | | 357.00 | |
I4 DECREASES Grand Total | | | 275 605.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 524.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 237 189.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 237 189.00 | | | 237 189.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 357.00 | | | 357.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 238 002.00 | 90.00 | | 238 002.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 524.00 | | | 1 524.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 236 477.00 | 90.00 | | 236 477.00 |
| |
| 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 | 381.00 | 381.00 | | 381.00 |
8K Other liabilities (including liabilities related to repo transactions) | 48 125.00 | 48 125.00 | | 48 125.00 |
UT Other financial assets | 357.00 | 357.00 | | 357.00 |
UX Other trade receivables | 239.00 | | | 239.00 |
VP Miscellaneous | 3 708.00 | | | 3 708.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 305.00 | 3 948.00 | 357.00 | 4 305.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 506.00 | 48 506.00 | | 48 506.00 |
