| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 097.00 | 5 097.00 | | 5 097.00 |
AH Goodwill | 100 000.00 | | 100 000.00 | 100 000.00 |
AT Other tangible assets | 126 261.00 | 126 261.00 | | 126 261.00 |
BH Other financial assets | 9 022.00 | | 9 022.00 | 9 022.00 |
BJ TOTAL (I) | 240 381.00 | 131 359.00 | 109 022.00 | 240 381.00 |
BT Goods | 26 722.00 | 2 457.00 | 24 265.00 | 26 722.00 |
BZ Other receivables | 135 037.00 | | 135 037.00 | 135 037.00 |
CF Cash and cash equivalents | 43 969.00 | | 43 969.00 | 43 969.00 |
CH Prepaid expenses | 8 514.00 | | 8 514.00 | 8 514.00 |
CJ TOTAL (II) | 214 244.00 | 2 457.00 | 211 786.00 | 214 244.00 |
CO Grand total (0 to V) | 454 625.00 | 133 816.00 | 320 809.00 | 454 625.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 4 675.00 | 4 675.00 | | 4 675.00 |
DH Retained earnings | -118 285.00 | -49 865.00 | | -118 285.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -55 608.00 | -68 420.00 | | -55 608.00 |
DL TOTAL (I) | -160 418.00 | -104 809.00 | | -160 418.00 |
DU Loans and Debts from Credit Institutions (3) | 26.00 | 5 566.00 | | 26.00 |
DV Miscellaneous Loans and Financial Debts (4) | 463 384.00 | 403 384.00 | | 463 384.00 |
DX Trade payables and related accounts | 364.00 | 1 367.00 | | 364.00 |
DY Tax and social security liabilities | 11 526.00 | 11 338.00 | | 11 526.00 |
EA Other liabilities | 5 926.00 | 5 455.00 | | 5 926.00 |
EC TOTAL (IV) | 481 227.00 | 427 112.00 | | 481 227.00 |
EE Grand total (I to V) | 320 809.00 | 322 302.00 | | 320 809.00 |
EG Accrued income and payables due within one year | 17 843.00 | 23 728.00 | | 17 843.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 5 538.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 220 113.00 | | 220 113.00 | 220 113.00 |
FJ Net sales | 220 113.00 | | 220 113.00 | 220 113.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 692.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 223 815.00 | |
FS Purchases of goods (including customs duties) | | | 83 585.00 | |
FT Inventory change (goods) | | | 45 101.00 | |
FW Other purchases and external expenses | | | 73 703.00 | |
FX Taxes, duties, and similar payments | | | 1 996.00 | |
FY Salaries and Wages | | | 59 045.00 | |
FZ Social Security Contributions | | | 12 276.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 2 457.00 | |
GE Other Expenses | | | 327.00 | |
GF Total Operating Expenses (II) | | | 278 493.00 | |
GG - OPERATING RESULT (I - II) | | | -54 678.00 | |
GL Other interest and similar income | | | 4 997.00 | |
GP Total financial income (V) | | | 4 997.00 | |
GR Interest and similar expenses | | | 5 926.00 | |
GU Total financial expenses (VI) | | | 5 926.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -929.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -55 608.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 220.00 | 38.00 | | 220.00 |
HL TOTAL REVENUE (I + III + V + VII) | 228 812.00 | 251 719.00 | | 228 812.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 284 420.00 | 320 140.00 | | 284 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -55 608.00 | -68 420.00 | | -55 608.00 |
| |
| 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 | 246 185.00 | | 205.00 | 246 185.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 022.00 | |
I4 DECREASES Grand Total | | 6 009.00 | 240 381.00 | |
IO DECREASES Total including other intangible assets | | | 105 097.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 009.00 | 126 261.00 | |
KD ACQUISITIONS Total including other intangible assets | 105 097.00 | | | 105 097.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 132 271.00 | | | 132 271.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 817.00 | | 205.00 | 8 817.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 137 368.00 | | 6 009.00 | 137 368.00 |
PE DEPRECIATION Total including other intangible assets | 5 097.00 | | | 5 097.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 132 271.00 | | 6 009.00 | 132 271.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 3 472.00 | 2 457.00 | 3 472.00 | 3 472.00 |
7B Total provisions for depreciation | 3 472.00 | 2 457.00 | 3 472.00 | 3 472.00 |
7C Grand total | 3 472.00 | 2 457.00 | 3 472.00 | 3 472.00 |
UE of which provisions and reversals: - Operating | | 2 457.00 | 3 472.00 | |
| |
| 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 | 463 384.00 | | 463 384.00 | 463 384.00 |
8B Suppliers and Related Accounts | 364.00 | 364.00 | | 364.00 |
8C Staff and Related Accounts | 3 650.00 | 3 650.00 | | 3 650.00 |
8D Social Security and Other Social Organizations | 1 903.00 | 1 903.00 | | 1 903.00 |
UT Other financial assets | 9 022.00 | | 9 022.00 | 9 022.00 |
UY Staff and related accounts | 45.00 | 45.00 | | 45.00 |
UZ Social Security, other social security organizations | 27.00 | 27.00 | | 27.00 |
VB VAT | 3 243.00 | 3 243.00 | | 3 243.00 |
VG Loans with a maturity of up to one year at origin | 26.00 | 26.00 | | 26.00 |
VI Group and Associates | 5 926.00 | 5 926.00 | | 5 926.00 |
VJ Loans taken out during the year | 463 384.00 | | | 463 384.00 |
VQ Other Taxes, Duties, and Similar Debts | 976.00 | 976.00 | | 976.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 131 721.00 | 131 721.00 | | 131 721.00 |
VS Prepaid expenses | 8 514.00 | 8 514.00 | | 8 514.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 573.00 | 143 551.00 | 9 022.00 | 152 573.00 |
VW VAT | 4 996.00 | 4 996.00 | | 4 996.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 481 227.00 | 17 843.00 | 463 384.00 | 481 227.00 |
