| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 743.00 | 2 743.00 | | 2 743.00 |
AR Technical installations, industrial equipment and tools | 28 527.00 | 28 527.00 | | 28 527.00 |
AT Other tangible assets | 21 575.00 | 19 029.00 | 2 546.00 | 21 575.00 |
BH Other financial assets | 4 116.00 | | 4 116.00 | 4 116.00 |
BJ TOTAL (I) | 72 562.00 | 50 299.00 | 22 262.00 | 72 562.00 |
BT Goods | 224 202.00 | 8 831.00 | 215 370.00 | 224 202.00 |
BX Customers and related accounts | 44 653.00 | | 44 653.00 | 44 653.00 |
BZ Other receivables | 134 398.00 | | 134 398.00 | 134 398.00 |
CF Cash and cash equivalents | 169 193.00 | | 169 193.00 | 169 193.00 |
CH Prepaid expenses | 4 537.00 | | 4 537.00 | 4 537.00 |
CJ TOTAL (II) | 576 984.00 | 8 831.00 | 568 152.00 | 576 984.00 |
CO Grand total (0 to V) | 649 547.00 | 59 131.00 | 590 415.00 | 649 547.00 |
CU Other investments | 15 600.00 | | 15 600.00 | 15 600.00 |
| |
| 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 | 347 829.00 | | | 347 829.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 581.00 | | | 581.00 |
DL TOTAL (I) | 381 410.00 | | | 381 410.00 |
DV Miscellaneous Loans and Financial Debts (4) | 92 008.00 | | | 92 008.00 |
DX Trade payables and related accounts | 38 925.00 | | | 38 925.00 |
DY Tax and social security liabilities | 59 147.00 | | | 59 147.00 |
EA Other liabilities | 18 923.00 | | | 18 923.00 |
EC TOTAL (IV) | 209 004.00 | | | 209 004.00 |
EE Grand total (I to V) | 590 415.00 | | | 590 415.00 |
EG Accrued income and payables due within one year | 209 004.00 | | | 209 004.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 590 642.00 | | 590 642.00 | 590 642.00 |
FG Production sold - services | 37 211.00 | | 37 211.00 | 37 211.00 |
FJ Net sales | 627 853.00 | | 627 853.00 | 627 853.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 78.00 | |
FR Total operating income (I) | | | 627 932.00 | |
FS Purchases of goods (including customs duties) | | | 339 810.00 | |
FT Inventory change (goods) | | | 15 867.00 | |
FW Other purchases and external expenses | | | 120 563.00 | |
FX Taxes, duties, and similar payments | | | 14 511.00 | |
FY Salaries and Wages | | | 64 044.00 | |
FZ Social Security Contributions | | | 70 521.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 397.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 628 719.00 | |
GG - OPERATING RESULT (I - II) | | | -787.00 | |
GL Other interest and similar income | | | 3 456.00 | |
GP Total financial income (V) | | | 3 456.00 | |
GR Interest and similar expenses | | | 2 675.00 | |
GU Total financial expenses (VI) | | | 2 675.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 781.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 68 454.00 | | | 68 454.00 |
HE Exceptional expenses on management operations | 90.00 | | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | | | -90.00 |
HK Income tax | -678.00 | | | -678.00 |
HL TOTAL REVENUE (I + III + V + VII) | 631 388.00 | | | 631 388.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 630 807.00 | | | 630 807.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 581.00 | | | 581.00 |
| |
| 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 | 72 562.00 | | | 72 562.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 743.00 | | | 2 743.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 716.00 | |
I4 DECREASES Grand Total | | | 72 562.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 743.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 50 102.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 102.00 | | | 50 102.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 716.00 | | | 19 716.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 901.00 | 3 397.00 | | 46 901.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 743.00 | | | 2 743.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 158.00 | 3 397.00 | | 44 158.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 8 910.00 | | 78.00 | 8 910.00 |
7B Total provisions for depreciation | 8 910.00 | | 78.00 | 8 910.00 |
7C Grand total | 8 910.00 | | 78.00 | 8 910.00 |
UE of which provisions and reversals: - Operating | | | 78.00 | |
| |
| 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 | 38 925.00 | 38 925.00 | | 38 925.00 |
8D Social Security and Other Social Organizations | 30 841.00 | 30 841.00 | | 30 841.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 923.00 | 18 923.00 | | 18 923.00 |
UT Other financial assets | 4 116.00 | | | 4 116.00 |
UX Other trade receivables | 44 653.00 | | | 44 653.00 |
VC Group and associates | 127 818.00 | | | 127 818.00 |
VI Group and Associates | 92 008.00 | 92 008.00 | | 92 008.00 |
VM Income taxes | 6 021.00 | | | 6 021.00 |
VQ Other Taxes, Duties, and Similar Debts | 666.00 | 666.00 | | 666.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 558.00 | | | 558.00 |
VS Prepaid expenses | 4 537.00 | | | 4 537.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 187 705.00 | 183 589.00 | 4 116.00 | 187 705.00 |
VW VAT | 27 639.00 | 27 639.00 | | 27 639.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 209 004.00 | 209 004.00 | | 209 004.00 |
