| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 334.00 | 1 334.00 | | 1 334.00 |
AH Goodwill | 121 887.00 | | 121 887.00 | 121 887.00 |
AR Technical installations, industrial equipment and tools | 35 339.00 | 21 080.00 | 14 259.00 | 35 339.00 |
AT Other tangible assets | 44 331.00 | 42 140.00 | 2 191.00 | 44 331.00 |
BH Other financial assets | 2 300.00 | | 2 300.00 | 2 300.00 |
BJ TOTAL (I) | 205 191.00 | 64 554.00 | 140 637.00 | 205 191.00 |
BP Services in progress | 747.00 | | 747.00 | 747.00 |
BT Goods | 41 953.00 | 17 062.00 | 24 891.00 | 41 953.00 |
BX Customers and related accounts | 16 459.00 | | 16 459.00 | 16 459.00 |
BZ Other receivables | 663.00 | | 663.00 | 663.00 |
CF Cash and cash equivalents | 9 380.00 | | 9 380.00 | 9 380.00 |
CH Prepaid expenses | 2 492.00 | | 2 492.00 | 2 492.00 |
CJ TOTAL (II) | 71 694.00 | 17 062.00 | 54 632.00 | 71 694.00 |
CO Grand total (0 to V) | 276 885.00 | 81 616.00 | 195 269.00 | 276 885.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -56 008.00 | -53 779.00 | | -56 008.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 329.00 | -2 228.00 | | -4 329.00 |
DJ Investment subsidies | 173.00 | 751.00 | | 173.00 |
DL TOTAL (I) | -52 664.00 | -47 757.00 | | -52 664.00 |
DV Miscellaneous Loans and Financial Debts (4) | 221 489.00 | 221 489.00 | | 221 489.00 |
DX Trade payables and related accounts | 12 101.00 | 21 194.00 | | 12 101.00 |
DY Tax and social security liabilities | 14 343.00 | 15 850.00 | | 14 343.00 |
EA Other liabilities | | 144.00 | | |
EC TOTAL (IV) | 247 933.00 | 258 677.00 | | 247 933.00 |
EE Grand total (I to V) | 195 269.00 | 210 920.00 | | 195 269.00 |
EG Accrued income and payables due within one year | 247 933.00 | 258 677.00 | | 247 933.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 111 799.00 | | 111 799.00 | 111 799.00 |
FD Production sold - goods | 77.00 | | 77.00 | 77.00 |
FG Production sold - services | 63 118.00 | | 63 118.00 | 63 118.00 |
FJ Net sales | 174 994.00 | | 174 994.00 | 174 994.00 |
FM Inventory production | | | 212.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 509.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 190 718.00 | |
FS Purchases of goods (including customs duties) | | | 69 881.00 | |
FT Inventory change (goods) | | | -3 272.00 | |
FW Other purchases and external expenses | | | 44 652.00 | |
FX Taxes, duties, and similar payments | | | 5 118.00 | |
FY Salaries and Wages | | | 42 466.00 | |
FZ Social Security Contributions | | | 10 961.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 753.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 17 062.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 195 625.00 | |
GG - OPERATING RESULT (I - II) | | | -4 907.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 907.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 527.00 | 1 031.00 | | 1 527.00 |
HB Exceptional income from capital transactions | 578.00 | 578.00 | | 578.00 |
HD Total exceptional income (VII) | 578.00 | 578.00 | | 578.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 578.00 | 578.00 | | 578.00 |
HL TOTAL REVENUE (I + III + V + VII) | 191 295.00 | 235 908.00 | | 191 295.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 195 625.00 | 238 137.00 | | 195 625.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 329.00 | -2 228.00 | | -4 329.00 |
| |
| 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 | 205 191.00 | | | 205 191.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 300.00 | |
I4 DECREASES Grand Total | | | 205 191.00 | |
IO DECREASES Total including other intangible assets | | | 123 221.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 79 670.00 | |
KD ACQUISITIONS Total including other intangible assets | 123 221.00 | | | 123 221.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 79 670.00 | | | 79 670.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 300.00 | | | 2 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 802.00 | 8 753.00 | | 55 802.00 |
PE DEPRECIATION Total including other intangible assets | 1 334.00 | | | 1 334.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 468.00 | 8 753.00 | | 54 468.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 13 982.00 | 17 062.00 | 13 982.00 | 13 982.00 |
7B Total provisions for depreciation | 13 982.00 | 17 062.00 | 13 982.00 | 13 982.00 |
7C Grand total | 13 982.00 | 17 062.00 | 13 982.00 | 13 982.00 |
UE of which provisions and reversals: - Operating | | 17 062.00 | 13 982.00 | |
| |
| 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 | 12 101.00 | 12 101.00 | | 12 101.00 |
8C Staff and Related Accounts | 7 560.00 | 7 560.00 | | 7 560.00 |
8D Social Security and Other Social Organizations | 4 393.00 | 4 393.00 | | 4 393.00 |
UT Other financial assets | 2 300.00 | | 2 300.00 | 2 300.00 |
UX Other trade receivables | 16 459.00 | 16 459.00 | | 16 459.00 |
UZ Social Security, other social security organizations | 26.00 | 26.00 | | 26.00 |
VB VAT | 637.00 | 637.00 | | 637.00 |
VI Group and Associates | 221 489.00 | 221 489.00 | | 221 489.00 |
VQ Other Taxes, Duties, and Similar Debts | 46.00 | 46.00 | | 46.00 |
VS Prepaid expenses | 2 492.00 | 2 492.00 | | 2 492.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 914.00 | 19 614.00 | 2 300.00 | 21 914.00 |
VW VAT | 2 344.00 | 2 344.00 | | 2 344.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 247 933.00 | 247 933.00 | | 247 933.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
