| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 297.00 | 1 297.00 | | 1 297.00 |
AH Goodwill | 77 000.00 | | 77 000.00 | 77 000.00 |
AR Technical installations, industrial equipment and tools | 100 057.00 | 100 057.00 | | 100 057.00 |
AT Other tangible assets | 91 892.00 | 85 503.00 | 6 389.00 | 91 892.00 |
BH Other financial assets | 118 606.00 | | 118 606.00 | 118 606.00 |
BJ TOTAL (I) | 388 853.00 | 186 857.00 | 201 995.00 | 388 853.00 |
BT Goods | 56 792.00 | | 56 792.00 | 56 792.00 |
BV Advances and down payments on orders | 58 000.00 | | 58 000.00 | 58 000.00 |
BX Customers and related accounts | 9 371.00 | | 9 371.00 | 9 371.00 |
BZ Other receivables | 22 142.00 | | 22 142.00 | 22 142.00 |
CF Cash and cash equivalents | 34 105.00 | | 34 105.00 | 34 105.00 |
CH Prepaid expenses | 1 277.00 | | 1 277.00 | 1 277.00 |
CJ TOTAL (II) | 181 687.00 | | 181 687.00 | 181 687.00 |
CO Grand total (0 to V) | 570 540.00 | 186 857.00 | 383 682.00 | 570 540.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DG Other reserves | 100 000.00 | | | 100 000.00 |
DH Retained earnings | 204 838.00 | | | 204 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 187.00 | | | -16 187.00 |
DL TOTAL (I) | 321 651.00 | | | 321 651.00 |
DV Miscellaneous Loans and Financial Debts (4) | 774.00 | | | 774.00 |
DX Trade payables and related accounts | 43 852.00 | | | 43 852.00 |
DY Tax and social security liabilities | 17 405.00 | | | 17 405.00 |
EC TOTAL (IV) | 62 031.00 | | | 62 031.00 |
EE Grand total (I to V) | 383 682.00 | | | 383 682.00 |
EG Accrued income and payables due within one year | 62 031.00 | | | 62 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 949 867.00 | | 949 867.00 | 949 867.00 |
FJ Net sales | 949 867.00 | | 949 867.00 | 949 867.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 949 874.00 | |
FS Purchases of goods (including customs duties) | | | 714 261.00 | |
FT Inventory change (goods) | | | -16 325.00 | |
FW Other purchases and external expenses | | | 132 307.00 | |
FX Taxes, duties, and similar payments | | | 6 186.00 | |
FY Salaries and Wages | | | 83 988.00 | |
FZ Social Security Contributions | | | 14 654.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 621.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 939 695.00 | |
GG - OPERATING RESULT (I - II) | | | 10 178.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 178.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 26 365.00 | | | 26 365.00 |
HH Total exceptional expenses (VIII) | 26 365.00 | | | 26 365.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -26 365.00 | | | -26 365.00 |
HL TOTAL REVENUE (I + III + V + VII) | 949 874.00 | | | 949 874.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 966 060.00 | | | 966 060.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 187.00 | | | -16 187.00 |
| |
| 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 | 388 253.00 | | 600.00 | 388 253.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 297.00 | | | 1 297.00 |
I3 DECREASES Total Financial Fixed Assets | | | 118 606.00 | |
I4 DECREASES Grand Total | | | 388 853.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 297.00 | |
IO DECREASES Total including other intangible assets | | | 77 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 191 949.00 | |
KD ACQUISITIONS Total including other intangible assets | 77 000.00 | | | 77 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 191 349.00 | | 600.00 | 191 349.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 118 606.00 | | | 118 606.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 182 237.00 | 4 621.00 | | 182 237.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 297.00 | | | 1 297.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 180 940.00 | 4 621.00 | | 180 940.00 |
| |
| 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 | 43 852.00 | 43 852.00 | | 43 852.00 |
8C Staff and Related Accounts | 6 065.00 | 6 065.00 | | 6 065.00 |
8D Social Security and Other Social Organizations | 10 134.00 | 10 134.00 | | 10 134.00 |
UT Other financial assets | 118 606.00 | | | 118 606.00 |
UX Other trade receivables | 9 371.00 | | | 9 371.00 |
UY Staff and related accounts | 1 164.00 | | | 1 164.00 |
VB VAT | 18 849.00 | | | 18 849.00 |
VI Group and Associates | 774.00 | 774.00 | | 774.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 123.00 | 1 123.00 | | 1 123.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 129.00 | | | 2 129.00 |
VS Prepaid expenses | 1 277.00 | | | 1 277.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 151 396.00 | 32 790.00 | 118 606.00 | 151 396.00 |
VW VAT | 83.00 | 83.00 | | 83.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 031.00 | 62 031.00 | | 62 031.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 6 186.00 | | | 6 186.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 653.00 | | | 9 653.00 |
ST Other accounts | 72 952.00 | | | 72 952.00 |
XQ Rental, rental and co-ownership charges | 49 703.00 | | | 49 703.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 186.00 | | | 6 186.00 |
YY Amount of VAT collected | 89 805.00 | | | 89 805.00 |
YZ Total deductible VAT on goods and services | 102 159.00 | | | 102 159.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 132 307.00 | | | 132 307.00 |
