| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 697.00 | 11 697.00 | | 11 697.00 |
AF Concessions, Patents and Similar Rights | 4 848.00 | 4 848.00 | | 4 848.00 |
AH Goodwill | 58 600.00 | | 58 600.00 | 58 600.00 |
AR Technical installations, industrial equipment and tools | 29 246.00 | 28 083.00 | 1 163.00 | 29 246.00 |
AT Other tangible assets | 11 139.00 | 11 139.00 | | 11 139.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 115 560.00 | 55 766.00 | 59 793.00 | 115 560.00 |
BT Goods | 19 263.00 | | 19 263.00 | 19 263.00 |
BX Customers and related accounts | 142 456.00 | 43 144.00 | 99 312.00 | 142 456.00 |
BZ Other receivables | 39 423.00 | | 39 423.00 | 39 423.00 |
CF Cash and cash equivalents | 23 528.00 | | 23 528.00 | 23 528.00 |
CH Prepaid expenses | 887.00 | | 887.00 | 887.00 |
CJ TOTAL (II) | 225 556.00 | 43 144.00 | 182 412.00 | 225 556.00 |
CO Grand total (0 to V) | 341 116.00 | 98 911.00 | 242 205.00 | 341 116.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | | 626.00 | | |
DH Retained earnings | -25 912.00 | 36 611.00 | | -25 912.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -35 391.00 | -63 148.00 | | -35 391.00 |
DL TOTAL (I) | -40 303.00 | -4 912.00 | | -40 303.00 |
DX Trade payables and related accounts | 265 944.00 | 195 188.00 | | 265 944.00 |
DY Tax and social security liabilities | 16 337.00 | 17 335.00 | | 16 337.00 |
EA Other liabilities | 228.00 | 228.00 | | 228.00 |
EC TOTAL (IV) | 282 508.00 | 212 751.00 | | 282 508.00 |
EE Grand total (I to V) | 242 205.00 | 207 839.00 | | 242 205.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 641 083.00 | | 641 083.00 | 641 083.00 |
FG Production sold - services | 74.00 | | 74.00 | 74.00 |
FJ Net sales | 641 156.00 | | 641 156.00 | 641 156.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 354.00 | |
FQ Other income | | | 63.00 | |
FR Total operating income (I) | | | 646 573.00 | |
FS Purchases of goods (including customs duties) | | | 496 910.00 | |
FT Inventory change (goods) | | | -7 635.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 122 160.00 | |
FX Taxes, duties, and similar payments | | | 2 203.00 | |
FY Salaries and Wages | | | 51 926.00 | |
FZ Social Security Contributions | | | 15 819.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 235.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 344.00 | |
GF Total Operating Expenses (II) | | | 681 963.00 | |
GG - OPERATING RESULT (I - II) | | | -35 390.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 391.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 646 574.00 | 1 968 872.00 | | 646 574.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 681 965.00 | 2 032 020.00 | | 681 965.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -35 391.00 | -63 148.00 | | -35 391.00 |
| |
| 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 | 115 560.00 | | | 115 560.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 697.00 | | | 11 697.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 115 560.00 | |
IN DECREASES Start-up, development, or research expenses | | | 11 697.00 | |
IO DECREASES Total including other intangible assets | | | 63 448.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 385.00 | |
KD ACQUISITIONS Total including other intangible assets | 63 448.00 | | | 63 448.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 385.00 | | | 40 385.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 531.00 | 235.00 | | 55 531.00 |
CY DEPRECIATION Start-up, development, or research expenses | 11 697.00 | | | 11 697.00 |
PE DEPRECIATION Total including other intangible assets | 4 848.00 | | | 4 848.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 986.00 | 235.00 | | 38 986.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 43 607.00 | | 462.00 | 43 607.00 |
7B Total provisions for depreciation | 43 607.00 | | 462.00 | 43 607.00 |
7C Grand total | 43 607.00 | | 462.00 | 43 607.00 |
UE of which provisions and reversals: - Operating | | | 462.00 | |
| |
| 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 | 265 944.00 | 265 944.00 | | 265 944.00 |
8C Staff and Related Accounts | 7 003.00 | 7 003.00 | | 7 003.00 |
8D Social Security and Other Social Organizations | 7 610.00 | 7 610.00 | | 7 610.00 |
8K Other liabilities (including liabilities related to repo transactions) | 228.00 | 228.00 | | 228.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
UX Other trade receivables | 96 939.00 | | | 96 939.00 |
VA Doubtful or disputed receivables | 45 517.00 | | | 45 517.00 |
VB VAT | 34 938.00 | | | 34 938.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 503.00 | 1 503.00 | | 1 503.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 445.00 | | | 445.00 |
VS Prepaid expenses | 887.00 | | | 887.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 182 795.00 | 182 795.00 | | 182 795.00 |
VW VAT | 221.00 | 221.00 | | 221.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 282 508.00 | 282 508.00 | | 282 508.00 |
