| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 452.00 | 7 793.00 | 3 659.00 | 11 452.00 |
AT Other tangible assets | 31 662.00 | 14 981.00 | 16 680.00 | 31 662.00 |
BH Other financial assets | 12 253.00 | | 12 253.00 | 12 253.00 |
BJ TOTAL (I) | 55 367.00 | 22 774.00 | 32 592.00 | 55 367.00 |
BT Goods | 76 128.00 | | 76 128.00 | 76 128.00 |
BX Customers and related accounts | 4 787.00 | | 4 787.00 | 4 787.00 |
BZ Other receivables | 10 800.00 | | 10 800.00 | 10 800.00 |
CF Cash and cash equivalents | 30 429.00 | | 30 429.00 | 30 429.00 |
CH Prepaid expenses | 250.00 | | 250.00 | 250.00 |
CJ TOTAL (II) | 122 393.00 | | 122 393.00 | 122 393.00 |
CO Grand total (0 to V) | 177 760.00 | 22 774.00 | 154 986.00 | 177 760.00 |
CP Shares due in less than one year | 12 253.00 | | | 12 253.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -104 476.00 | -109 957.00 | | -104 476.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 176.00 | 5 482.00 | | 16 176.00 |
DL TOTAL (I) | -86 299.00 | -102 476.00 | | -86 299.00 |
DU Loans and Debts from Credit Institutions (3) | | 835.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 958.00 | 8 725.00 | | 958.00 |
DX Trade payables and related accounts | 49 406.00 | 11 952.00 | | 49 406.00 |
DY Tax and social security liabilities | 57 786.00 | 26 989.00 | | 57 786.00 |
EA Other liabilities | 133 136.00 | 133 276.00 | | 133 136.00 |
EC TOTAL (IV) | 241 285.00 | 181 777.00 | | 241 285.00 |
EE Grand total (I to V) | 154 986.00 | 79 301.00 | | 154 986.00 |
EG Accrued income and payables due within one year | 241 285.00 | 181 777.00 | | 241 285.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 835.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 579 647.00 | | 579 647.00 | 579 647.00 |
FJ Net sales | 579 647.00 | | 579 647.00 | 579 647.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 772.00 | |
FQ Other income | | | 91.00 | |
FR Total operating income (I) | | | 584 510.00 | |
FS Purchases of goods (including customs duties) | | | 298 150.00 | |
FT Inventory change (goods) | | | -37 130.00 | |
FU Purchases of raw materials and other supplies | | | 251.00 | |
FW Other purchases and external expenses | | | 136 773.00 | |
FX Taxes, duties, and similar payments | | | 4 967.00 | |
FY Salaries and Wages | | | 134 234.00 | |
FZ Social Security Contributions | | | 24 928.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 962.00 | |
GE Other Expenses | | | 68.00 | |
GF Total Operating Expenses (II) | | | 568 204.00 | |
GG - OPERATING RESULT (I - II) | | | 16 306.00 | |
GR Interest and similar expenses | | | 129.00 | |
GU Total financial expenses (VI) | | | 129.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -129.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 772.00 | 1 000.00 | | 4 772.00 |
HE Exceptional expenses on management operations | | 321.00 | | |
HH Total exceptional expenses (VIII) | | 321.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -321.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 584 510.00 | 400 410.00 | | 584 510.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 568 334.00 | 394 928.00 | | 568 334.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 176.00 | 5 482.00 | | 16 176.00 |
| |
| 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 | 47 153.00 | | 8 214.00 | 47 153.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 253.00 | |
I4 DECREASES Grand Total | | | 55 367.00 | |
IO DECREASES Total including other intangible assets | | | 11 452.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 662.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 835.00 | | 4 617.00 | 6 835.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 065.00 | | 3 597.00 | 28 065.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 253.00 | | | 12 253.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 812.00 | 5 962.00 | | 16 812.00 |
PE DEPRECIATION Total including other intangible assets | 6 835.00 | 958.00 | | 6 835.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 977.00 | 5 004.00 | | 9 977.00 |
