| |
| 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 | 4 389.00 | 4 389.00 | | 4 389.00 |
AT Other tangible assets | 121 937.00 | 120 787.00 | 1 150.00 | 121 937.00 |
BH Other financial assets | 10 044.00 | | 10 044.00 | 10 044.00 |
BJ TOTAL (I) | 136 371.00 | 125 176.00 | 11 194.00 | 136 371.00 |
BX Customers and related accounts | 514 007.00 | 10 004.00 | 504 003.00 | 514 007.00 |
BZ Other receivables | 57 663.00 | | 57 663.00 | 57 663.00 |
CF Cash and cash equivalents | 27 292.00 | | 27 292.00 | 27 292.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 598 962.00 | 10 004.00 | 588 958.00 | 598 962.00 |
CO Grand total (0 to V) | 735 332.00 | 135 180.00 | 600 152.00 | 735 332.00 |
CP Shares due in less than one year | 10 044.00 | | | 10 044.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 027.00 | 39 027.00 | | 39 027.00 |
DD Legal reserve (1) | 3 903.00 | 3 903.00 | | 3 903.00 |
DH Retained earnings | 18 670.00 | 164 791.00 | | 18 670.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -36 711.00 | -146 121.00 | | -36 711.00 |
DL TOTAL (I) | 24 888.00 | 61 600.00 | | 24 888.00 |
DU Loans and Debts from Credit Institutions (3) | 74 554.00 | 82 655.00 | | 74 554.00 |
DV Miscellaneous Loans and Financial Debts (4) | 336 933.00 | 296 701.00 | | 336 933.00 |
DX Trade payables and related accounts | 124 159.00 | 87 291.00 | | 124 159.00 |
DY Tax and social security liabilities | 39 618.00 | 40 371.00 | | 39 618.00 |
EA Other liabilities | | 90.00 | | |
EC TOTAL (IV) | 575 264.00 | 507 109.00 | | 575 264.00 |
EE Grand total (I to V) | 600 152.00 | 568 709.00 | | 600 152.00 |
EG Accrued income and payables due within one year | 505 264.00 | 437 109.00 | | 505 264.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 554.00 | 12 655.00 | | 4 554.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 760 245.00 | 760 245.00 | |
FG Production sold - services | | | | |
FJ Net sales | | 760 245.00 | 760 245.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 584.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 761 831.00 | |
FS Purchases of goods (including customs duties) | | | 571 867.00 | |
FT Inventory change (goods) | | | | |
FU Purchases of raw materials and other supplies | | | 35.00 | |
FW Other purchases and external expenses | | | 101 700.00 | |
FX Taxes, duties, and similar payments | | | 7 676.00 | |
FY Salaries and Wages | | | 67 412.00 | |
FZ Social Security Contributions | | | 39 808.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 056.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 789 561.00 | |
GG - OPERATING RESULT (I - II) | | | -27 730.00 | |
GR Interest and similar expenses | | | 6 368.00 | |
GU Total financial expenses (VI) | | | 6 368.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 368.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 099.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 584.00 | 1 892.00 | | 1 584.00 |
HA Exceptional income from management transactions | | 1 310.00 | | |
HD Total exceptional income (VII) | | 1 310.00 | | |
HE Exceptional expenses on management operations | 2 613.00 | 835.00 | | 2 613.00 |
HH Total exceptional expenses (VIII) | 2 613.00 | 835.00 | | 2 613.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 613.00 | 475.00 | | -2 613.00 |
HL TOTAL REVENUE (I + III + V + VII) | 761 831.00 | 596 709.00 | | 761 831.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 798 542.00 | 742 830.00 | | 798 542.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -36 711.00 | -146 121.00 | | -36 711.00 |
HP References: Equipment leasing | 2 124.00 | 12 207.00 | | 2 124.00 |
| |
| 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 | 136 371.00 | | | 136 371.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 044.00 | |
I4 DECREASES Grand Total | | | 136 371.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 126 326.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 126 326.00 | | | 126 326.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 044.00 | | | 10 044.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 124 121.00 | 1 056.00 | | 124 121.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 124 121.00 | 1 056.00 | | 124 121.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 10 004.00 | | | 10 004.00 |
7B Total provisions for depreciation | 10 004.00 | | | 10 004.00 |
7C Grand total | 10 004.00 | | | 10 004.00 |
| |
| 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 | 124 159.00 | 124 159.00 | | 124 159.00 |
8C Staff and Related Accounts | 4 305.00 | 4 305.00 | | 4 305.00 |
8D Social Security and Other Social Organizations | 6 020.00 | 6 020.00 | | 6 020.00 |
8E Income Taxes | 1.00 | 1.00 | | 1.00 |
UT Other financial assets | 10 044.00 | 10 044.00 | | 10 044.00 |
UX Other trade receivables | 514 007.00 | | | 514 007.00 |
UZ Social Security, other social security organizations | 1 191.00 | | | 1 191.00 |
VB VAT | 15 484.00 | | | 15 484.00 |
VG Loans with a maturity of up to one year at origin | 4 554.00 | 4 554.00 | | 4 554.00 |
VH Loans with a maturity of more than one year at origin | 70 000.00 | | 56 000.00 | 70 000.00 |
VI Group and Associates | 336 933.00 | 336 933.00 | | 336 933.00 |
VM Income taxes | 4 074.00 | | | 4 074.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 337.00 | 3 337.00 | | 3 337.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 36 914.00 | | | 36 914.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 581 715.00 | 581 715.00 | | 581 715.00 |
VW VAT | 25 955.00 | 25 955.00 | | 25 955.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 575 264.00 | 505 264.00 | 56 000.00 | 575 264.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 7 415.00 | 5 345.00 | | 7 415.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 761.00 | 15 348.00 | | 9 761.00 |
ST Other accounts | 77 495.00 | 101 618.00 | | 77 495.00 |
XQ Rental, rental and co-ownership charges | 10 882.00 | 15 730.00 | | 10 882.00 |
YT Subcontracting | 3 562.00 | 12 600.00 | | 3 562.00 |
YW Business tax | 261.00 | 261.00 | | 261.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 676.00 | 5 606.00 | | 7 676.00 |
YZ Total deductible VAT on goods and services | 7 140.00 | 7 713.00 | | 7 140.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 101 700.00 | 145 296.00 | | 101 700.00 |
