| |
| 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 | 5 121.00 | 5 121.00 | | 5 121.00 |
AT Other tangible assets | 93 329.00 | 89 803.00 | 3 526.00 | 93 329.00 |
BJ TOTAL (I) | 98 450.00 | 94 923.00 | 3 526.00 | 98 450.00 |
BT Goods | 234 865.00 | | 234 865.00 | 234 865.00 |
BX Customers and related accounts | 747.00 | 404.00 | 343.00 | 747.00 |
BZ Other receivables | 17 066.00 | | 17 066.00 | 17 066.00 |
CF Cash and cash equivalents | 4 067.00 | | 4 067.00 | 4 067.00 |
CH Prepaid expenses | 344.00 | | 344.00 | 344.00 |
CJ TOTAL (II) | 257 091.00 | 404.00 | 256 687.00 | 257 091.00 |
CO Grand total (0 to V) | 355 540.00 | 95 328.00 | 260 212.00 | 355 540.00 |
| |
| 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 | 116 747.00 | 133 150.00 | | 116 747.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 189.00 | -16 403.00 | | -22 189.00 |
DL TOTAL (I) | 102 942.00 | 125 131.00 | | 102 942.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 909.00 | 39 082.00 | | 39 909.00 |
DW Advances and down payments received on current orders | 2 627.00 | 3 220.00 | | 2 627.00 |
DX Trade payables and related accounts | 85 162.00 | 71 031.00 | | 85 162.00 |
DY Tax and social security liabilities | 29 572.00 | 37 284.00 | | 29 572.00 |
EC TOTAL (IV) | 157 270.00 | 150 616.00 | | 157 270.00 |
EE Grand total (I to V) | 260 212.00 | 275 747.00 | | 260 212.00 |
EI Including equity loans | 39 909.00 | | | 39 909.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 781 295.00 | | 781 295.00 | 781 295.00 |
FJ Net sales | 781 295.00 | | 781 295.00 | 781 295.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 731.00 | |
FQ Other income | | | 271.00 | |
FR Total operating income (I) | | | 783 297.00 | |
FS Purchases of goods (including customs duties) | | | 446 423.00 | |
FT Inventory change (goods) | | | 14 017.00 | |
FW Other purchases and external expenses | | | 154 170.00 | |
FX Taxes, duties, and similar payments | | | 8 678.00 | |
FY Salaries and Wages | | | 135 101.00 | |
FZ Social Security Contributions | | | 27 579.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 559.00 | |
GE Other Expenses | | | 19 839.00 | |
GF Total Operating Expenses (II) | | | 806 364.00 | |
GG - OPERATING RESULT (I - II) | | | -23 067.00 | |
GL Other interest and similar income | | | 878.00 | |
GP Total financial income (V) | | | 878.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 878.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 189.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 784 175.00 | 785 981.00 | | 784 175.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 806 364.00 | 802 384.00 | | 806 364.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 189.00 | -16 403.00 | | -22 189.00 |
| |
| 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 | 98 450.00 | | | 98 450.00 |
I4 DECREASES Grand Total | | | 98 450.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 98 450.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 98 450.00 | | | 98 450.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 94 364.00 | 559.00 | | 94 364.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 94 364.00 | 559.00 | | 94 364.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 404.00 | | | 404.00 |
7B Total provisions for depreciation | 404.00 | | | 404.00 |
7C Grand total | 404.00 | | | 404.00 |
