| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 80.00 | | 80.00 | 80.00 |
BX Customers and related accounts | 426 215.00 | 726.00 | 425 489.00 | 426 215.00 |
BZ Other receivables | 28 781.00 | | 28 781.00 | 28 781.00 |
CJ TOTAL (II) | 454 995.00 | 726.00 | 454 269.00 | 454 995.00 |
CO Grand total (0 to V) | 455 075.00 | 726.00 | 454 349.00 | 455 075.00 |
CR Shares due in more than one year | 846.00 | | | 846.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | | | 160 000.00 |
DB Share, merger, contribution premiums, etc. | 47 483.00 | | | 47 483.00 |
DD Legal reserve (1) | 397.00 | | | 397.00 |
DG Other reserves | 6 001.00 | | | 6 001.00 |
DH Retained earnings | -312 771.00 | | | -312 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 495.00 | | | 8 495.00 |
DL TOTAL (I) | -90 395.00 | | | -90 395.00 |
DU Loans and Debts from Credit Institutions (3) | 5 755.00 | | | 5 755.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 574.00 | | | 49 574.00 |
DX Trade payables and related accounts | 429 463.00 | | | 429 463.00 |
DY Tax and social security liabilities | 46 955.00 | | | 46 955.00 |
EB Prepaid income (2) | 12 998.00 | | | 12 998.00 |
EC TOTAL (IV) | 544 745.00 | | | 544 745.00 |
EE Grand total (I to V) | 454 349.00 | | | 454 349.00 |
EG Accrued income and payables due within one year | 495 171.00 | | | 495 171.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5 496.00 | | | 5 496.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 871 087.00 | | 871 087.00 | 871 087.00 |
FG Production sold - services | 162 379.00 | 4 143.00 | 166 522.00 | 162 379.00 |
FJ Net sales | 1 033 466.00 | 4 143.00 | 1 037 609.00 | 1 033 466.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 037 611.00 | |
FW Other purchases and external expenses | | | 1 022 072.00 | |
FZ Social Security Contributions | | | 91.00 | |
GE Other Expenses | | | 6 012.00 | |
GF Total Operating Expenses (II) | | | 1 028 176.00 | |
GG - OPERATING RESULT (I - II) | | | 9 435.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 942.00 | |
GU Total financial expenses (VI) | | | 942.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -940.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 495.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 6 011.00 | | | 6 011.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 037 612.00 | | | 1 037 612.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 029 117.00 | | | 1 029 117.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 495.00 | | | 8 495.00 |
| |
| 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 | 80.00 | | | 80.00 |
I3 DECREASES Total Financial Fixed Assets | | | 80.00 | |
I4 DECREASES Grand Total | | | 80.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 80.00 | | | 80.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 726.00 | | | 726.00 |
7B Total provisions for depreciation | 726.00 | | | 726.00 |
7C Grand total | 726.00 | | | 726.00 |
| |
| 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 | 429 463.00 | 429 463.00 | | 429 463.00 |
8D Social Security and Other Social Organizations | 363.00 | 363.00 | | 363.00 |
8L Deferred income | 12 998.00 | 12 998.00 | | 12 998.00 |
UX Other trade receivables | 425 369.00 | | | 425 369.00 |
VA Doubtful or disputed receivables | 846.00 | | | 846.00 |
VB VAT | 28 781.00 | | | 28 781.00 |
VG Loans with a maturity of up to one year at origin | 5 755.00 | 5 755.00 | | 5 755.00 |
VI Group and Associates | 49 574.00 | | 49 574.00 | 49 574.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 454 995.00 | 454 150.00 | 846.00 | 454 995.00 |
VW VAT | 46 592.00 | 46 592.00 | | 46 592.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 544 745.00 | 495 171.00 | 49 574.00 | 544 745.00 |
