| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | 8 489.00 | |
BD Other fixed assets | | | 27 561.00 | |
BH Other financial assets | | | 76.00 | |
BJ TOTAL (I) | | | 36 126.00 | |
BT Goods | | | 83 177.00 | |
BX Customers and related accounts | | | 12 967.00 | |
BZ Other receivables | | | 63 509.00 | |
CD Marketable securities | | | 219 659.00 | |
CF Cash and cash equivalents | | | 130 420.00 | |
CH Prepaid expenses | | | 4 024.00 | |
CJ TOTAL (II) | | | 513 758.00 | |
CO Grand total (0 to V) | | | 549 883.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 245.00 | 45 245.00 | | 45 245.00 |
DD Legal reserve (1) | 52 687.00 | 52 687.00 | | 52 687.00 |
DE Statutory or contractual reserves | 96 849.00 | 96 849.00 | | 96 849.00 |
DF Regulated reserves (1) | 60 328.00 | 59 003.00 | | 60 328.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 120.00 | 1 325.00 | | 120.00 |
DK Regulated provisions | 1 881.00 | 1 881.00 | | 1 881.00 |
DL TOTAL (I) | 257 109.00 | 256 990.00 | | 257 109.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 213.00 | 134 216.00 | | 21 213.00 |
DX Trade payables and related accounts | 264 530.00 | 305 819.00 | | 264 530.00 |
DY Tax and social security liabilities | 4 135.00 | 7 053.00 | | 4 135.00 |
EA Other liabilities | 95.00 | 9 628.00 | | 95.00 |
EB Prepaid income (2) | 2 800.00 | 13 475.00 | | 2 800.00 |
EC TOTAL (IV) | 292 774.00 | 470 190.00 | | 292 774.00 |
EE Grand total (I to V) | 549 883.00 | 727 179.00 | | 549 883.00 |
EG Accrued income and payables due within one year | 292 774.00 | 470 190.00 | | 292 774.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 069 310.00 | |
FJ Net sales | | | 1 069 310.00 | |
FQ Other income | | | 148.00 | |
FR Total operating income (I) | | | 1 069 457.00 | |
FS Purchases of goods (including customs duties) | | | 1 059 631.00 | |
FT Inventory change (goods) | | | -79 732.00 | |
FW Other purchases and external expenses | | | 157 337.00 | |
FX Taxes, duties, and similar payments | | | 263.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 849.00 | |
GE Other Expenses | | | 98.00 | |
GF Total Operating Expenses (II) | | | 1 138 445.00 | |
GG - OPERATING RESULT (I - II) | | | -68 988.00 | |
GL Other interest and similar income | | | 86 195.00 | |
GO Net income from sales of marketable securities | | | 51.00 | |
GP Total financial income (V) | | | 86 246.00 | |
GQ Financial allocations to depreciation and provisions | | | 261.00 | |
GR Interest and similar expenses | | | 21 932.00 | |
GU Total financial expenses (VI) | | | 22 192.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 64 053.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 934.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 054.00 | 6 091.00 | | 5 054.00 |
HD Total exceptional income (VII) | 5 054.00 | 6 091.00 | | 5 054.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 054.00 | 6 091.00 | | 5 054.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 160 757.00 | 2 740 847.00 | | 1 160 757.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 160 637.00 | 2 739 521.00 | | 1 160 637.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 120.00 | 1 325.00 | | 120.00 |
| |
| 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 | 150 375.00 | | 278.00 | 150 375.00 |
I3 DECREASES Total Financial Fixed Assets | | | 27 637.00 | |
I4 DECREASES Grand Total | | | 150 653.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 123 016.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 123 016.00 | | | 123 016.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 359.00 | | 278.00 | 27 359.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 113 678.00 | 849.00 | | 113 678.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 113 678.00 | 849.00 | | 113 678.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 21 213.00 | 21 213.00 | | 21 213.00 |
8B Suppliers and Related Accounts | 264 530.00 | 264 530.00 | | 264 530.00 |
8K Other liabilities (including liabilities related to repo transactions) | 95.00 | 95.00 | | 95.00 |
8L Deferred income | 2 800.00 | 2 800.00 | | 2 800.00 |
UT Other financial assets | 76.00 | | | 76.00 |
UX Other trade receivables | 12 967.00 | | | 12 967.00 |
VB VAT | 39 470.00 | | | 39 470.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 124.00 | 4 124.00 | | 4 124.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 039.00 | | | 24 039.00 |
VS Prepaid expenses | 4 024.00 | | | 4 024.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 577.00 | 80 501.00 | 76.00 | 80 577.00 |
VW VAT | 11.00 | 11.00 | | 11.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 292 774.00 | 292 774.00 | | 292 774.00 |
