| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 240.00 | 5 240.00 | | 5 240.00 |
AH Goodwill | 7 000.00 | | 7 000.00 | 7 000.00 |
BJ TOTAL (I) | 12 240.00 | 5 240.00 | 7 000.00 | 12 240.00 |
BX Customers and related accounts | 33 281.00 | | 33 281.00 | 33 281.00 |
BZ Other receivables | 3 254.00 | | 3 254.00 | 3 254.00 |
CF Cash and cash equivalents | 184 533.00 | | 184 533.00 | 184 533.00 |
CH Prepaid expenses | 7 113.00 | | 7 113.00 | 7 113.00 |
CJ TOTAL (II) | 228 182.00 | | 228 182.00 | 228 182.00 |
CO Grand total (0 to V) | 240 422.00 | 5 240.00 | 235 182.00 | 240 422.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 58 824.00 | 48 182.00 | | 58 824.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 174.00 | 10 641.00 | | -18 174.00 |
DL TOTAL (I) | 57 149.00 | 75 324.00 | | 57 149.00 |
DW Advances and down payments received on current orders | 959.00 | | | 959.00 |
DX Trade payables and related accounts | 136 841.00 | 95 846.00 | | 136 841.00 |
EA Other liabilities | 34 864.00 | 22 977.00 | | 34 864.00 |
EB Prepaid income (2) | 5 367.00 | 11 199.00 | | 5 367.00 |
EC TOTAL (IV) | 178 032.00 | 130 022.00 | | 178 032.00 |
EE Grand total (I to V) | 235 182.00 | 205 347.00 | | 235 182.00 |
EG Accrued income and payables due within one year | 177 072.00 | 130 022.00 | | 177 072.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 293 902.00 | 293 902.00 | |
FJ Net sales | | 293 902.00 | 293 902.00 | |
FQ Other income | | | 61.00 | |
FR Total operating income (I) | | | 293 964.00 | |
FW Other purchases and external expenses | | | 300 968.00 | |
FX Taxes, duties, and similar payments | | | 494.00 | |
GE Other Expenses | | | 18 195.00 | |
GF Total Operating Expenses (II) | | | 319 658.00 | |
GG - OPERATING RESULT (I - II) | | | -25 693.00 | |
GL Other interest and similar income | | | 1 652.00 | |
GN Positive exchange differences | | | 5 866.00 | |
GP Total financial income (V) | | | 7 519.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 7 519.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 174.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 18 084.00 | 1 822.00 | | 18 084.00 |
HK Income tax | | 4 083.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 301 483.00 | 298 356.00 | | 301 483.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 319 658.00 | 287 714.00 | | 319 658.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 174.00 | 10 641.00 | | -18 174.00 |
| |
| 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 | 12 240.00 | | | 12 240.00 |
I4 DECREASES Grand Total | | | 12 240.00 | |
IO DECREASES Total including other intangible assets | | | 12 240.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 240.00 | | | 12 240.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 240.00 | | | 5 240.00 |
PE DEPRECIATION Total including other intangible assets | 5 240.00 | | | 5 240.00 |
| |
| 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 | 136 841.00 | 136 841.00 | | 136 841.00 |
8K Other liabilities (including liabilities related to repo transactions) | 34 864.00 | 34 864.00 | | 34 864.00 |
8L Deferred income | 5 368.00 | 5 368.00 | | 5 368.00 |
UX Other trade receivables | 33 282.00 | 33 282.00 | | 33 282.00 |
VB VAT | 3 254.00 | 3 254.00 | | 3 254.00 |
VS Prepaid expenses | 7 113.00 | 7 113.00 | | 7 113.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 649.00 | 43 649.00 | | 43 649.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 177 073.00 | 177 073.00 | | 177 073.00 |
