| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | 1.00 | |
AF Concessions, Patents and Similar Rights | 700.00 | 700.00 | | 700.00 |
AH Goodwill | 4 573.00 | | 4 573.00 | 4 573.00 |
AT Other tangible assets | 24 263.00 | 20 445.00 | 3 817.00 | 24 263.00 |
AV Fixed assets in progress | | | 1.00 | |
BH Other financial assets | 4 296.00 | | 4 296.00 | 4 296.00 |
BJ TOTAL (I) | 33 833.00 | 21 145.00 | 12 687.00 | 33 833.00 |
BL Raw materials, supplies | 3 332.00 | | 3 332.00 | 3 332.00 |
BX Customers and related accounts | 25 072.00 | | 25 072.00 | 25 072.00 |
BZ Other receivables | 61 510.00 | 50 418.00 | 11 092.00 | 61 510.00 |
CD Marketable securities | 12.00 | | 12.00 | 12.00 |
CF Cash and cash equivalents | 11 394.00 | | 11 394.00 | 11 394.00 |
CH Prepaid expenses | 2 167.00 | | 2 167.00 | 2 167.00 |
CJ TOTAL (II) | 103 487.00 | 50 418.00 | 53 069.00 | 103 487.00 |
CO Grand total (0 to V) | 137 320.00 | 71 563.00 | 65 756.00 | 137 320.00 |
CP Shares due in less than one year | 4 296.00 | | | 4 296.00 |
| |
| 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 |
DG Other reserves | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | -14 741.00 | -45 320.00 | | -14 741.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 448.00 | 30 579.00 | | 3 448.00 |
DL TOTAL (I) | 12 092.00 | 8 644.00 | | 12 092.00 |
DU Loans and Debts from Credit Institutions (3) | 65.00 | 66.00 | | 65.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 924.00 | 6 944.00 | | 6 924.00 |
DX Trade payables and related accounts | 10 263.00 | 27 523.00 | | 10 263.00 |
DY Tax and social security liabilities | 12 207.00 | 19 986.00 | | 12 207.00 |
EA Other liabilities | 24 206.00 | 14 151.00 | | 24 206.00 |
EC TOTAL (IV) | 53 665.00 | 68 670.00 | | 53 665.00 |
EE Grand total (I to V) | 65 756.00 | 77 314.00 | | 65 756.00 |
EG Accrued income and payables due within one year | 53 665.00 | 68 670.00 | | 53 665.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 65.00 | 66.00 | | 65.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 194 897.00 | | 194 897.00 | 194 897.00 |
FJ Net sales | 194 897.00 | | 194 897.00 | 194 897.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 695.00 | |
FQ Other income | | | 35.00 | |
FR Total operating income (I) | | | 195 627.00 | |
FU Purchases of raw materials and other supplies | | | 79 323.00 | |
FV Inventory change (raw materials and supplies) | | | -319.00 | |
FW Other purchases and external expenses | | | 54 123.00 | |
FX Taxes, duties, and similar payments | | | 6 329.00 | |
FY Salaries and Wages | | | 32 135.00 | |
FZ Social Security Contributions | | | 19 186.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 833.00 | |
GE Other Expenses | | | 46.00 | |
GF Total Operating Expenses (II) | | | 193 655.00 | |
GG - OPERATING RESULT (I - II) | | | 1 972.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 972.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 695.00 | | | 695.00 |
HB Exceptional income from capital transactions | | 1 196.00 | | |
HC Reversals of provisions and transfers of expenses | 3 600.00 | 5 200.00 | | 3 600.00 |
HD Total exceptional income (VII) | 3 600.00 | 6 396.00 | | 3 600.00 |
HE Exceptional expenses on management operations | 703.00 | 703.00 | | 703.00 |
HF Exceptional expenses on capital transactions | | 4 676.00 | | |
HG Exceptional depreciation and provisions | | 560.00 | | |
HH Total exceptional expenses (VIII) | 703.00 | 5 939.00 | | 703.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 897.00 | 457.00 | | 2 897.00 |
HK Income tax | 1 421.00 | 5 064.00 | | 1 421.00 |
HL TOTAL REVENUE (I + III + V + VII) | 199 227.00 | 272 861.00 | | 199 227.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 195 779.00 | 242 282.00 | | 195 779.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 448.00 | 30 579.00 | | 3 448.00 |
| |
| 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 | 33 833.00 | | | 33 833.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 296.00 | |
I4 DECREASES Grand Total | | | 33 833.00 | |
IO DECREASES Total including other intangible assets | | | 5 273.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 263.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 273.00 | | | 5 273.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 263.00 | | | 24 263.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 296.00 | | | 4 296.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 312.00 | 2 833.00 | | 18 312.00 |
PE DEPRECIATION Total including other intangible assets | 700.00 | | | 700.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 612.00 | 2 833.00 | | 17 612.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 54 018.00 | | 3 600.00 | 54 018.00 |
7B Total provisions for depreciation | 54 018.00 | | 3 600.00 | 54 018.00 |
7C Grand total | 54 018.00 | | 3 600.00 | 54 018.00 |
UJ - Exceptional | | | 3 600.00 | |
| |
| 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 | 10 263.00 | 10 263.00 | | 10 263.00 |
8C Staff and Related Accounts | 381.00 | 381.00 | | 381.00 |
8D Social Security and Other Social Organizations | 2 682.00 | 2 682.00 | | 2 682.00 |
8E Income Taxes | 1 421.00 | 1 421.00 | | 1 421.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 206.00 | 24 206.00 | | 24 206.00 |
UT Other financial assets | 4 296.00 | 4 296.00 | | 4 296.00 |
UX Other trade receivables | 25 072.00 | 25 072.00 | | 25 072.00 |
VB VAT | 2 825.00 | 2 825.00 | | 2 825.00 |
VG Loans with a maturity of up to one year at origin | 65.00 | 65.00 | | 65.00 |
VI Group and Associates | 6 924.00 | 6 924.00 | | 6 924.00 |
VQ Other Taxes, Duties, and Similar Debts | 126.00 | 126.00 | | 126.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 58 685.00 | 58 685.00 | | 58 685.00 |
VS Prepaid expenses | 2 167.00 | 2 167.00 | | 2 167.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 045.00 | 93 045.00 | | 93 045.00 |
VW VAT | 7 597.00 | 7 597.00 | | 7 597.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 665.00 | 53 665.00 | | 53 665.00 |
