| |
| 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 | 2 599.00 | 1 519.00 | 1 080.00 | 2 599.00 |
BJ TOTAL (I) | 2 599.00 | 1 519.00 | 1 080.00 | 2 599.00 |
BL Raw materials, supplies | 2 954.00 | | 2 954.00 | 2 954.00 |
BT Goods | 96 202.00 | | 96 202.00 | 96 202.00 |
BZ Other receivables | 30 416.00 | | 30 416.00 | 30 416.00 |
CF Cash and cash equivalents | 195 605.00 | | 195 605.00 | 195 605.00 |
CH Prepaid expenses | 5 674.00 | | 5 674.00 | 5 674.00 |
CJ TOTAL (II) | 330 850.00 | | 330 850.00 | 330 850.00 |
CO Grand total (0 to V) | 333 449.00 | 1 519.00 | 331 930.00 | 333 449.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 37 569.00 | 37 243.00 | | 37 569.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 002.00 | 325.00 | | 19 002.00 |
DL TOTAL (I) | 62 071.00 | 43 069.00 | | 62 071.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 842.00 | 11 830.00 | | 11 842.00 |
DX Trade payables and related accounts | 213 045.00 | 238 819.00 | | 213 045.00 |
DY Tax and social security liabilities | 44 971.00 | 44 448.00 | | 44 971.00 |
EA Other liabilities | | 3 483.00 | | |
EC TOTAL (IV) | 269 858.00 | 298 581.00 | | 269 858.00 |
EE Grand total (I to V) | 331 930.00 | 341 649.00 | | 331 930.00 |
EG Accrued income and payables due within one year | 269 858.00 | 298 581.00 | | 269 858.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 106 806.00 | | 1 106 806.00 | 1 106 806.00 |
FG Production sold - services | 160 189.00 | | 160 189.00 | 160 189.00 |
FJ Net sales | 1 266 994.00 | | 1 266 994.00 | 1 266 994.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 192.00 | |
FQ Other income | | | 97.00 | |
FR Total operating income (I) | | | 1 281 283.00 | |
FS Purchases of goods (including customs duties) | | | 672 290.00 | |
FT Inventory change (goods) | | | 24 272.00 | |
FU Purchases of raw materials and other supplies | | | 12 380.00 | |
FV Inventory change (raw materials and supplies) | | | -1 319.00 | |
FW Other purchases and external expenses | | | 115 125.00 | |
FX Taxes, duties, and similar payments | | | 6 917.00 | |
FY Salaries and Wages | | | 262 373.00 | |
FZ Social Security Contributions | | | 39 446.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 433.00 | |
GE Other Expenses | | | 137 384.00 | |
GF Total Operating Expenses (II) | | | 1 269 301.00 | |
GG - OPERATING RESULT (I - II) | | | 11 982.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 982.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 362.00 | 773.00 | | 3 362.00 |
HD Total exceptional income (VII) | 3 362.00 | 773.00 | | 3 362.00 |
HE Exceptional expenses on management operations | 476.00 | 23 021.00 | | 476.00 |
HH Total exceptional expenses (VIII) | 476.00 | 23 021.00 | | 476.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 887.00 | -22 249.00 | | 2 887.00 |
HK Income tax | -4 134.00 | -4 661.00 | | -4 134.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 284 645.00 | 1 241 939.00 | | 1 284 645.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 265 643.00 | 1 241 614.00 | | 1 265 643.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 002.00 | 325.00 | | 19 002.00 |
| |
| 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 | 2 599.00 | | | 2 599.00 |
I4 DECREASES Grand Total | | | 2 599.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 599.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 599.00 | | | 2 599.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 086.00 | 433.00 | | 1 086.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 086.00 | 433.00 | | 1 086.00 |
| |
| 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 | 213 045.00 | 213 045.00 | | 213 045.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 842.00 | 11 842.00 | | 11 842.00 |
VP Miscellaneous | 30 416.00 | | | 30 416.00 |
VQ Other Taxes, Duties, and Similar Debts | 44 971.00 | 44 971.00 | | 44 971.00 |
VS Prepaid expenses | 5 674.00 | | | 5 674.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 089.00 | 36 089.00 | | 36 089.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 269 858.00 | 269 858.00 | | 269 858.00 |
