| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 290.00 | 2 290.00 | | 2 290.00 |
AT Other tangible assets | 243 830.00 | 98 114.00 | 145 716.00 | 243 830.00 |
BH Other financial assets | 21 000.00 | | 21 000.00 | 21 000.00 |
BJ TOTAL (I) | 269 930.00 | 103 214.00 | 166 716.00 | 269 930.00 |
BT Goods | 173 306.00 | | 173 306.00 | 173 306.00 |
BX Customers and related accounts | 14 484.00 | | 14 484.00 | 14 484.00 |
BZ Other receivables | 8 278.00 | | 8 278.00 | 8 278.00 |
CF Cash and cash equivalents | 7 207.00 | | 7 207.00 | 7 207.00 |
CH Prepaid expenses | 303.00 | | 303.00 | 303.00 |
CJ TOTAL (II) | 203 578.00 | | 203 578.00 | 203 578.00 |
CO Grand total (0 to V) | 473 507.00 | 103 214.00 | 370 293.00 | 473 507.00 |
CX Development or Research and Development Expenses | 2 810.00 | 2 810.00 | | 2 810.00 |
| |
| 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) | 2 944.00 | 2 944.00 | | 2 944.00 |
DG Other reserves | 5 305.00 | 5 077.00 | | 5 305.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 101.00 | 229.00 | | 101.00 |
DL TOTAL (I) | 28 350.00 | 28 249.00 | | 28 350.00 |
DU Loans and Debts from Credit Institutions (3) | 79 033.00 | 46 648.00 | | 79 033.00 |
DV Miscellaneous Loans and Financial Debts (4) | 90 905.00 | 116 318.00 | | 90 905.00 |
DX Trade payables and related accounts | 155 634.00 | 107 467.00 | | 155 634.00 |
DY Tax and social security liabilities | 16 107.00 | 12 212.00 | | 16 107.00 |
EC TOTAL (IV) | 341 943.00 | 339 838.00 | | 341 943.00 |
EE Grand total (I to V) | 370 293.00 | 368 087.00 | | 370 293.00 |
EG Accrued income and payables due within one year | 291 535.00 | 319 542.00 | | 291 535.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 343 907.00 | | 343 907.00 | 343 907.00 |
FG Production sold - services | 2 670.00 | | 2 670.00 | 2 670.00 |
FJ Net sales | 346 577.00 | | 346 577.00 | 346 577.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 710.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 348 298.00 | |
FS Purchases of goods (including customs duties) | | | 199 999.00 | |
FT Inventory change (goods) | | | -4 391.00 | |
FW Other purchases and external expenses | | | 91 493.00 | |
FX Taxes, duties, and similar payments | | | 2 081.00 | |
FY Salaries and Wages | | | 42 036.00 | |
FZ Social Security Contributions | | | 6 015.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 010.00 | |
GE Other Expenses | | | 57.00 | |
GF Total Operating Expenses (II) | | | 352 299.00 | |
GG - OPERATING RESULT (I - II) | | | -4 001.00 | |
GL Other interest and similar income | | | 844.00 | |
GP Total financial income (V) | | | 844.00 | |
GR Interest and similar expenses | | | 4 884.00 | |
GU Total financial expenses (VI) | | | 4 884.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 041.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 042.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 8 315.00 | | | 8 315.00 |
HD Total exceptional income (VII) | 8 315.00 | | | 8 315.00 |
HE Exceptional expenses on management operations | 172.00 | | | 172.00 |
HH Total exceptional expenses (VIII) | 172.00 | | | 172.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 143.00 | | | 8 143.00 |
HL TOTAL REVENUE (I + III + V + VII) | 357 456.00 | 370 078.00 | | 357 456.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 357 355.00 | 369 849.00 | | 357 355.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 101.00 | 229.00 | | 101.00 |
| |
| 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 | 268 690.00 | | 1 240.00 | 268 690.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 810.00 | | | 2 810.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21 000.00 | |
I4 DECREASES Grand Total | | | 269 930.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 810.00 | |
IO DECREASES Total including other intangible assets | | | 2 290.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 243 830.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 290.00 | | | 2 290.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 242 590.00 | | 1 240.00 | 242 590.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21 000.00 | | | 21 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 88 204.00 | 15 010.00 | | 88 204.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 810.00 | | | 2 810.00 |
PE DEPRECIATION Total including other intangible assets | 2 290.00 | | | 2 290.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 83 104.00 | 15 010.00 | | 83 104.00 |
| |
| 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 | 155 634.00 | 155 634.00 | | 155 634.00 |
8C Staff and Related Accounts | 3 820.00 | 3 820.00 | | 3 820.00 |
8D Social Security and Other Social Organizations | 5 817.00 | 5 817.00 | | 5 817.00 |
UT Other financial assets | 21 000.00 | | | 21 000.00 |
UX Other trade receivables | 14 484.00 | | | 14 484.00 |
VB VAT | 5 942.00 | | | 5 942.00 |
VG Loans with a maturity of up to one year at origin | 360.00 | 360.00 | | 360.00 |
VH Loans with a maturity of more than one year at origin | 78 938.00 | 28 529.00 | 33 751.00 | 78 938.00 |
VI Group and Associates | 90 905.00 | 90 905.00 | | 90 905.00 |
VJ Loans taken out during the year | 60 000.00 | | | 60 000.00 |
VK Loans repaid during the year | 27 595.00 | | | 27 595.00 |
VM Income taxes | 2 335.00 | | | 2 335.00 |
VQ Other Taxes, Duties, and Similar Debts | 647.00 | 647.00 | | 647.00 |
VS Prepaid expenses | 303.00 | | | 303.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 065.00 | 23 065.00 | 21 000.00 | 44 065.00 |
VW VAT | 5 824.00 | 5 824.00 | | 5 824.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 341 944.00 | 291 535.00 | 33 751.00 | 341 944.00 |
