| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 38 098.00 | 38 098.00 | | 38 098.00 |
AH Goodwill | 182 251.00 | | 182 251.00 | 182 251.00 |
AR Technical installations, industrial equipment and tools | 19 481.00 | 12 034.00 | 7 447.00 | 19 481.00 |
AT Other tangible assets | 120 484.00 | 51 339.00 | 69 145.00 | 120 484.00 |
BH Other financial assets | 2 915.00 | | 2 915.00 | 2 915.00 |
BJ TOTAL (I) | 363 229.00 | 101 471.00 | 261 758.00 | 363 229.00 |
BL Raw materials, supplies | 23 500.00 | | 23 500.00 | 23 500.00 |
BX Customers and related accounts | 814.00 | | 814.00 | 814.00 |
BZ Other receivables | 5 496.00 | | 5 496.00 | 5 496.00 |
CF Cash and cash equivalents | 3 715.00 | | 3 715.00 | 3 715.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 33 525.00 | | 33 525.00 | 33 525.00 |
CO Grand total (0 to V) | 396 754.00 | 101 471.00 | 295 283.00 | 396 754.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 25.00 | 25.00 | | 25.00 |
DG Other reserves | 475.00 | 475.00 | | 475.00 |
DH Retained earnings | -10 284.00 | | | -10 284.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -54 130.00 | -10 284.00 | | -54 130.00 |
DL TOTAL (I) | -33 913.00 | 20 216.00 | | -33 913.00 |
DU Loans and Debts from Credit Institutions (3) | 173 842.00 | 219 074.00 | | 173 842.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 403.00 | 46 550.00 | | 47 403.00 |
DX Trade payables and related accounts | 65 232.00 | 52 175.00 | | 65 232.00 |
DY Tax and social security liabilities | 42 719.00 | 23 173.00 | | 42 719.00 |
EC TOTAL (IV) | 329 196.00 | 340 971.00 | | 329 196.00 |
EE Grand total (I to V) | 295 283.00 | 361 188.00 | | 295 283.00 |
EG Accrued income and payables due within one year | 201 503.00 | 167 129.00 | | 201 503.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 449 924.00 | | 449 924.00 | 449 924.00 |
FG Production sold - services | | | | |
FJ Net sales | 449 924.00 | | 449 924.00 | 449 924.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 050.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 452 986.00 | |
FU Purchases of raw materials and other supplies | | | 114 286.00 | |
FV Inventory change (raw materials and supplies) | | | 1 562.00 | |
FW Other purchases and external expenses | | | 153 295.00 | |
FX Taxes, duties, and similar payments | | | 2 494.00 | |
FY Salaries and Wages | | | 173 871.00 | |
FZ Social Security Contributions | | | 31 802.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 288.00 | |
GE Other Expenses | | | 2 051.00 | |
GF Total Operating Expenses (II) | | | 502 650.00 | |
GG - OPERATING RESULT (I - II) | | | -49 664.00 | |
GR Interest and similar expenses | | | 4 613.00 | |
GU Total financial expenses (VI) | | | 4 613.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 613.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -54 277.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 938.00 | | | 938.00 |
HD Total exceptional income (VII) | 938.00 | | | 938.00 |
HE Exceptional expenses on management operations | 790.00 | 1 384.00 | | 790.00 |
HH Total exceptional expenses (VIII) | 790.00 | 1 384.00 | | 790.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 148.00 | -1 384.00 | | 148.00 |
HL TOTAL REVENUE (I + III + V + VII) | 453 923.00 | 536 825.00 | | 453 923.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 508 053.00 | 547 109.00 | | 508 053.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -54 130.00 | -10 284.00 | | -54 130.00 |
HP References: Equipment leasing | 4 519.00 | 5 959.00 | | 4 519.00 |
| |
| 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 | 363 231.00 | | | 363 231.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 38 098.00 | | | 38 098.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 915.00 | |
I4 DECREASES Grand Total | | | 363 231.00 | |
IN DECREASES Start-up, development, or research expenses | | | 38 098.00 | |
IO DECREASES Total including other intangible assets | | | 182 251.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 139 967.00 | |
KD ACQUISITIONS Total including other intangible assets | 182 251.00 | | | 182 251.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 139 967.00 | | | 139 967.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 915.00 | | | 2 915.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 78 183.00 | 23 288.00 | | 78 183.00 |
CY DEPRECIATION Start-up, development, or research expenses | 33 205.00 | 4 893.00 | | 33 205.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 978.00 | 18 395.00 | | 44 978.00 |
| |
| 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 | 65 232.00 | 65 232.00 | | 65 232.00 |
8C Staff and Related Accounts | 18 362.00 | 18 362.00 | | 18 362.00 |
8D Social Security and Other Social Organizations | 13 095.00 | 13 095.00 | | 13 095.00 |
UT Other financial assets | 2 915.00 | | 2 915.00 | 2 915.00 |
UX Other trade receivables | 814.00 | 814.00 | | 814.00 |
VB VAT | 4 166.00 | 4 166.00 | | 4 166.00 |
VH Loans with a maturity of more than one year at origin | 173 842.00 | 46 149.00 | 127 693.00 | 173 842.00 |
VI Group and Associates | 47 403.00 | 47 403.00 | | 47 403.00 |
VK Loans repaid during the year | 45 232.00 | | | 45 232.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 373.00 | 4 373.00 | | 4 373.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 330.00 | 1 330.00 | | 1 330.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 225.00 | 6 310.00 | 2 915.00 | 9 225.00 |
VW VAT | 6 889.00 | 6 889.00 | | 6 889.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 329 196.00 | 201 503.00 | 127 693.00 | 329 196.00 |
