| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 25 916.00 | | 25 916.00 | 25 916.00 |
AR Technical installations, industrial equipment and tools | 14 575.00 | 14 063.00 | 512.00 | 14 575.00 |
AT Other tangible assets | 144 180.00 | 144 180.00 | | 144 180.00 |
BH Other financial assets | 14 708.00 | | 14 708.00 | 14 708.00 |
BJ TOTAL (I) | 199 379.00 | 158 243.00 | 41 137.00 | 199 379.00 |
BT Goods | 67 700.00 | | 67 700.00 | 67 700.00 |
BZ Other receivables | 45 518.00 | | 45 518.00 | 45 518.00 |
CF Cash and cash equivalents | 13 525.00 | | 13 525.00 | 13 525.00 |
CH Prepaid expenses | 1 724.00 | | 1 724.00 | 1 724.00 |
CJ TOTAL (II) | 128 467.00 | | 128 467.00 | 128 467.00 |
CO Grand total (0 to V) | 327 846.00 | 158 243.00 | 169 604.00 | 327 846.00 |
CP Shares due in less than one year | 14 708.00 | | | 14 708.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 92 994.00 | 92 994.00 | | 92 994.00 |
DH Retained earnings | -37 979.00 | -39 493.00 | | -37 979.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 964.00 | 1 515.00 | | -14 964.00 |
DL TOTAL (I) | 48 437.00 | 63 400.00 | | 48 437.00 |
DU Loans and Debts from Credit Institutions (3) | 2 336.00 | 9 031.00 | | 2 336.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 346.00 | 2 346.00 | | 2 346.00 |
DX Trade payables and related accounts | 72 090.00 | 66 271.00 | | 72 090.00 |
DY Tax and social security liabilities | 44 395.00 | 44 778.00 | | 44 395.00 |
EC TOTAL (IV) | 121 167.00 | 122 427.00 | | 121 167.00 |
EE Grand total (I to V) | 169 604.00 | 185 827.00 | | 169 604.00 |
EG Accrued income and payables due within one year | 121 167.00 | 122 427.00 | | 121 167.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 336.00 | 9 031.00 | | 2 336.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 817 265.00 | | 817 265.00 | 817 265.00 |
FJ Net sales | 817 265.00 | | 817 265.00 | 817 265.00 |
FQ Other income | | | 7 656.00 | |
FR Total operating income (I) | | | 824 921.00 | |
FS Purchases of goods (including customs duties) | | | 568 214.00 | |
FT Inventory change (goods) | | | -125.00 | |
FU Purchases of raw materials and other supplies | | | 1 983.00 | |
FW Other purchases and external expenses | | | 114 139.00 | |
FX Taxes, duties, and similar payments | | | 5 733.00 | |
FY Salaries and Wages | | | 116 303.00 | |
FZ Social Security Contributions | | | 32 494.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 213.00 | |
GE Other Expenses | | | 201.00 | |
GF Total Operating Expenses (II) | | | 839 156.00 | |
GG - OPERATING RESULT (I - II) | | | -14 235.00 | |
GR Interest and similar expenses | | | 729.00 | |
GU Total financial expenses (VI) | | | 729.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -729.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 964.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 824 921.00 | 785 244.00 | | 824 921.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 839 885.00 | 783 730.00 | | 839 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 964.00 | 1 515.00 | | -14 964.00 |
| |
| 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 | 198 715.00 | | 664.00 | 198 715.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 708.00 | |
I4 DECREASES Grand Total | | | 199 379.00 | |
IO DECREASES Total including other intangible assets | | | 25 916.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 158 755.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 916.00 | | | 25 916.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 158 091.00 | | 664.00 | 158 091.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 708.00 | | | 14 708.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 158 029.00 | 213.00 | | 158 029.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 158 029.00 | 213.00 | | 158 029.00 |
| |
| 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 | 72 090.00 | 72 090.00 | | 72 090.00 |
8C Staff and Related Accounts | 24 674.00 | 24 674.00 | | 24 674.00 |
8D Social Security and Other Social Organizations | 18 289.00 | 18 289.00 | | 18 289.00 |
UT Other financial assets | 14 708.00 | 14 708.00 | | 14 708.00 |
VB VAT | 18 679.00 | | | 18 679.00 |
VG Loans with a maturity of up to one year at origin | 2 336.00 | 2 336.00 | | 2 336.00 |
VI Group and Associates | 2 346.00 | 2 346.00 | | 2 346.00 |
VM Income taxes | 5 262.00 | | | 5 262.00 |
VP Miscellaneous | 2 998.00 | | | 2 998.00 |
VQ Other Taxes, Duties, and Similar Debts | 974.00 | 974.00 | | 974.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 579.00 | | | 18 579.00 |
VS Prepaid expenses | 1 724.00 | | | 1 724.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 951.00 | 61 951.00 | | 61 951.00 |
VW VAT | 458.00 | 458.00 | | 458.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 121 167.00 | 121 167.00 | | 121 167.00 |
