| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 480.00 | 8 170.00 | 2 310.00 | 10 480.00 |
AH Goodwill | 325 000.00 | | 325 000.00 | 325 000.00 |
AT Other tangible assets | 7 506.00 | 6 362.00 | 1 144.00 | 7 506.00 |
BH Other financial assets | 11 394.00 | | 11 394.00 | 11 394.00 |
BJ TOTAL (I) | 354 380.00 | 14 532.00 | 339 848.00 | 354 380.00 |
BT Goods | 54 058.00 | | 54 058.00 | 54 058.00 |
BZ Other receivables | 2 403.00 | | 2 403.00 | 2 403.00 |
CF Cash and cash equivalents | 14 102.00 | | 14 102.00 | 14 102.00 |
CJ TOTAL (II) | 70 563.00 | | 70 563.00 | 70 563.00 |
CO Grand total (0 to V) | 424 943.00 | 14 532.00 | 410 411.00 | 424 943.00 |
CP Shares due in less than one year | 11 394.00 | | | 11 394.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 2 000.00 | | 500 000.00 |
DH Retained earnings | -402 037.00 | -287 205.00 | | -402 037.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -77 149.00 | -114 831.00 | | -77 149.00 |
DL TOTAL (I) | 20 814.00 | -400 037.00 | | 20 814.00 |
DV Miscellaneous Loans and Financial Debts (4) | 347 298.00 | 808 136.00 | | 347 298.00 |
DX Trade payables and related accounts | 37 580.00 | 13 187.00 | | 37 580.00 |
DY Tax and social security liabilities | 4 719.00 | 25 580.00 | | 4 719.00 |
EC TOTAL (IV) | 389 597.00 | 846 903.00 | | 389 597.00 |
EE Grand total (I to V) | 410 411.00 | 446 866.00 | | 410 411.00 |
EG Accrued income and payables due within one year | 389 597.00 | 846 903.00 | | 389 597.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 79 442.00 | |
FJ Net sales | | | 79 442.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 79 444.00 | |
FS Purchases of goods (including customs duties) | | | 48 614.00 | |
FT Inventory change (goods) | | | 5 442.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 66 285.00 | |
FX Taxes, duties, and similar payments | | | 2 283.00 | |
FY Salaries and Wages | | | 24 574.00 | |
FZ Social Security Contributions | | | 7 977.00 | |
GB Operating Expenses - Provisions | | | 1 401.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 156 593.00 | |
GG - OPERATING RESULT (I - II) | | | -77 149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -77 149.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 013.00 | | |
HH Total exceptional expenses (VIII) | | 1 013.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 013.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 79 444.00 | 107 092.00 | | 79 444.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 156 593.00 | 221 923.00 | | 156 593.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -77 149.00 | -114 831.00 | | -77 149.00 |
| |
| 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 | 354 380.00 | | | 354 380.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 394.00 | |
I4 DECREASES Grand Total | | | 354 380.00 | |
IO DECREASES Total including other intangible assets | | | 335 480.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 506.00 | |
KD ACQUISITIONS Total including other intangible assets | 335 480.00 | | | 335 480.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 506.00 | | | 7 506.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 394.00 | | | 11 394.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 130.00 | 1 401.00 | | 13 130.00 |
PE DEPRECIATION Total including other intangible assets | 7 576.00 | 593.00 | | 7 576.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 554.00 | 808.00 | | 5 554.00 |
| |
| 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 | 37 580.00 | 37 580.00 | | 37 580.00 |
8C Staff and Related Accounts | 1 005.00 | 1 005.00 | | 1 005.00 |
8D Social Security and Other Social Organizations | 3 017.00 | 3 017.00 | | 3 017.00 |
UT Other financial assets | 11 394.00 | 11 394.00 | | 11 394.00 |
UZ Social Security, other social security organizations | 206.00 | 206.00 | | 206.00 |
VB VAT | 622.00 | 622.00 | | 622.00 |
VI Group and Associates | 347 298.00 | 347 298.00 | | 347 298.00 |
VQ Other Taxes, Duties, and Similar Debts | 697.00 | 697.00 | | 697.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 575.00 | 1 575.00 | | 1 575.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 797.00 | 13 797.00 | | 13 797.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 389 597.00 | 389 597.00 | | 389 597.00 |
