| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 611.00 | 611.00 | | 611.00 |
AH Goodwill | 19 323.00 | | 19 323.00 | 19 323.00 |
AR Technical installations, industrial equipment and tools | 64 919.00 | 64 919.00 | | 64 919.00 |
AT Other tangible assets | 9 357.00 | 8 624.00 | 733.00 | 9 357.00 |
BH Other financial assets | 281.00 | | 281.00 | 281.00 |
BJ TOTAL (I) | 102 741.00 | 74 154.00 | 28 587.00 | 102 741.00 |
BL Raw materials, supplies | 20 363.00 | | 20 363.00 | 20 363.00 |
BX Customers and related accounts | 88 238.00 | | 88 238.00 | 88 238.00 |
BZ Other receivables | 4 279.00 | | 4 279.00 | 4 279.00 |
CF Cash and cash equivalents | 11 975.00 | | 11 975.00 | 11 975.00 |
CH Prepaid expenses | 1 029.00 | | 1 029.00 | 1 029.00 |
CJ TOTAL (II) | 125 885.00 | | 125 885.00 | 125 885.00 |
CO Grand total (0 to V) | 228 626.00 | 74 154.00 | 154 472.00 | 228 626.00 |
CU Other investments | 8 250.00 | | 8 250.00 | 8 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | | | 45 735.00 |
DD Legal reserve (1) | 4 574.00 | | | 4 574.00 |
DG Other reserves | 22 000.00 | | | 22 000.00 |
DH Retained earnings | -52 527.00 | | | -52 527.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 907.00 | | | -20 907.00 |
DL TOTAL (I) | -1 126.00 | | | -1 126.00 |
DX Trade payables and related accounts | 136 892.00 | | | 136 892.00 |
DY Tax and social security liabilities | 18 211.00 | | | 18 211.00 |
EA Other liabilities | 494.00 | | | 494.00 |
EC TOTAL (IV) | 155 598.00 | | | 155 598.00 |
EE Grand total (I to V) | 154 472.00 | | | 154 472.00 |
EG Accrued income and payables due within one year | 155 598.00 | | | 155 598.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 204 068.00 | | 204 068.00 | 204 068.00 |
FG Production sold - services | 159.00 | | 159.00 | 159.00 |
FJ Net sales | 204 227.00 | | 204 227.00 | 204 227.00 |
FQ Other income | | | 4 405.00 | |
FR Total operating income (I) | | | 208 632.00 | |
FU Purchases of raw materials and other supplies | | | 124 049.00 | |
FV Inventory change (raw materials and supplies) | | | -571.00 | |
FW Other purchases and external expenses | | | 39 376.00 | |
FX Taxes, duties, and similar payments | | | 2 406.00 | |
FY Salaries and Wages | | | 41 847.00 | |
FZ Social Security Contributions | | | 22 292.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 571.00 | |
GF Total Operating Expenses (II) | | | 229 969.00 | |
GG - OPERATING RESULT (I - II) | | | -21 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 338.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2 161.00 | | | 2 161.00 |
HA Exceptional income from management transactions | 431.00 | | | 431.00 |
HD Total exceptional income (VII) | 431.00 | | | 431.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 431.00 | | | 431.00 |
HL TOTAL REVENUE (I + III + V + VII) | 209 062.00 | | | 209 062.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 229 969.00 | | | 229 969.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 907.00 | | | -20 907.00 |
| |
| 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 | 102 007.00 | | 733.00 | 102 007.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 611.00 | | | 611.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 531.00 | |
I4 DECREASES Grand Total | | | 102 741.00 | |
IN DECREASES Start-up, development, or research expenses | | | 611.00 | |
IO DECREASES Total including other intangible assets | | | 19 323.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 74 276.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 323.00 | | | 19 323.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 73 543.00 | | 733.00 | 73 543.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 531.00 | | | 8 531.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 73 582.00 | 571.00 | | 73 582.00 |
CY DEPRECIATION Start-up, development, or research expenses | 611.00 | | | 611.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 72 971.00 | 571.00 | | 72 971.00 |
| |
| 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 | 136 892.00 | 136 892.00 | | 136 892.00 |
8C Staff and Related Accounts | 6 130.00 | 6 130.00 | | 6 130.00 |
8D Social Security and Other Social Organizations | 8 971.00 | 8 971.00 | | 8 971.00 |
8K Other liabilities (including liabilities related to repo transactions) | 494.00 | 494.00 | | 494.00 |
UT Other financial assets | 281.00 | 281.00 | | 281.00 |
UX Other trade receivables | 88 238.00 | | | 88 238.00 |
UZ Social Security, other social security organizations | 3 769.00 | | | 3 769.00 |
VB VAT | 79.00 | | | 79.00 |
VI Group and Associates | | | | |
VR Miscellaneous debtors (including receivables related to repo transactions) | 431.00 | | | 431.00 |
VS Prepaid expenses | 1 029.00 | | | 1 029.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 827.00 | 93 827.00 | | 93 827.00 |
VW VAT | 3 111.00 | 3 111.00 | | 3 111.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 155 598.00 | 155 598.00 | | 155 598.00 |
