| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 18 797.00 | 15 863.00 | 2 934.00 | 18 797.00 |
AT Other tangible assets | 227 195.00 | 146 314.00 | 80 881.00 | 227 195.00 |
BH Other financial assets | 3 663.00 | | 3 663.00 | 3 663.00 |
BJ TOTAL (I) | 250 121.00 | 162 177.00 | 87 944.00 | 250 121.00 |
BT Goods | 131 403.00 | | 131 403.00 | 131 403.00 |
BX Customers and related accounts | 742.00 | | 742.00 | 742.00 |
BZ Other receivables | 12 034.00 | | 12 034.00 | 12 034.00 |
CF Cash and cash equivalents | 67 870.00 | | 67 870.00 | 67 870.00 |
CH Prepaid expenses | 3 508.00 | | 3 508.00 | 3 508.00 |
CJ TOTAL (II) | 215 558.00 | | 215 558.00 | 215 558.00 |
CO Grand total (0 to V) | 465 679.00 | 162 177.00 | 303 502.00 | 465 679.00 |
CU Other investments | 465.00 | | 465.00 | 465.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 000.00 | 21 000.00 | | 21 000.00 |
DH Retained earnings | -6 172.00 | -10 391.00 | | -6 172.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 869.00 | 4 219.00 | | 8 869.00 |
DL TOTAL (I) | 23 697.00 | 14 828.00 | | 23 697.00 |
DV Miscellaneous Loans and Financial Debts (4) | 196 163.00 | 195 137.00 | | 196 163.00 |
DX Trade payables and related accounts | 55 885.00 | 58 163.00 | | 55 885.00 |
DY Tax and social security liabilities | 27 757.00 | 23 769.00 | | 27 757.00 |
EC TOTAL (IV) | 279 805.00 | 277 069.00 | | 279 805.00 |
EE Grand total (I to V) | 303 502.00 | 291 897.00 | | 303 502.00 |
EG Accrued income and payables due within one year | 279 805.00 | 277 069.00 | | 279 805.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 600 503.00 | | 600 503.00 | 600 503.00 |
FG Production sold - services | 1 552.00 | | 1 552.00 | 1 552.00 |
FJ Net sales | 602 054.00 | | 602 054.00 | 602 054.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 008.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 604 062.00 | |
FS Purchases of goods (including customs duties) | | | 371 926.00 | |
FT Inventory change (goods) | | | 6 742.00 | |
FW Other purchases and external expenses | | | 64 097.00 | |
FX Taxes, duties, and similar payments | | | 3 241.00 | |
FY Salaries and Wages | | | 82 509.00 | |
FZ Social Security Contributions | | | 28 178.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 452.00 | |
GE Other Expenses | | | 42.00 | |
GF Total Operating Expenses (II) | | | 576 188.00 | |
GG - OPERATING RESULT (I - II) | | | 27 874.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 19 000.00 | | | 19 000.00 |
HH Total exceptional expenses (VIII) | 19 000.00 | | | 19 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19 000.00 | | | -19 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 604 062.00 | 561 494.00 | | 604 062.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 595 193.00 | 557 275.00 | | 595 193.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 869.00 | 4 219.00 | | 8 869.00 |
| |
| 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 | 249 621.00 | | 500.00 | 249 621.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 128.00 | |
I4 DECREASES Grand Total | | | 250 121.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 245 993.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 245 493.00 | | 500.00 | 245 493.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 128.00 | | | 4 128.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 142 725.00 | 19 452.00 | | 142 725.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 142 725.00 | 19 452.00 | | 142 725.00 |
| |
| 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 | 55 885.00 | 55 885.00 | | 55 885.00 |
8C Staff and Related Accounts | 8 741.00 | 8 741.00 | | 8 741.00 |
8D Social Security and Other Social Organizations | 14 868.00 | 14 868.00 | | 14 868.00 |
UT Other financial assets | 3 663.00 | | | 3 663.00 |
UX Other trade receivables | 742.00 | | | 742.00 |
VB VAT | 1 837.00 | | | 1 837.00 |
VI Group and Associates | 196 163.00 | 196 163.00 | | 196 163.00 |
VM Income taxes | 5 066.00 | | | 5 066.00 |
VP Miscellaneous | 2 811.00 | | | 2 811.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 036.00 | 2 036.00 | | 2 036.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 320.00 | | | 2 320.00 |
VS Prepaid expenses | 3 508.00 | | | 3 508.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 948.00 | 16 285.00 | 3 663.00 | 19 948.00 |
VW VAT | 2 112.00 | 2 112.00 | | 2 112.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 279 805.00 | 279 805.00 | | 279 805.00 |
