| |
| 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 | 6 336.00 | 4 202.00 | 2 134.00 | 6 336.00 |
AT Other tangible assets | 272 530.00 | 237 123.00 | 35 407.00 | 272 530.00 |
BJ TOTAL (I) | 278 971.00 | 241 325.00 | 37 646.00 | 278 971.00 |
BT Goods | 162 587.00 | | 162 587.00 | 162 587.00 |
BZ Other receivables | 26 504.00 | | 26 504.00 | 26 504.00 |
CF Cash and cash equivalents | 21 457.00 | | 21 457.00 | 21 457.00 |
CH Prepaid expenses | 5 357.00 | | 5 357.00 | 5 357.00 |
CJ TOTAL (II) | 215 905.00 | | 215 905.00 | 215 905.00 |
CO Grand total (0 to V) | 494 876.00 | 241 326.00 | 253 551.00 | 494 876.00 |
CU Other investments | 105.00 | | 105.00 | 105.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 18 243.00 | 18 243.00 | | 18 243.00 |
DH Retained earnings | -36 356.00 | | | -36 356.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 295.00 | -36 356.00 | | -10 295.00 |
DL TOTAL (I) | 26 592.00 | 36 887.00 | | 26 592.00 |
DU Loans and Debts from Credit Institutions (3) | 41 460.00 | 71 478.00 | | 41 460.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 591.00 | 1 655.00 | | 21 591.00 |
DX Trade payables and related accounts | 124 789.00 | 168 958.00 | | 124 789.00 |
DY Tax and social security liabilities | 38 776.00 | 44 282.00 | | 38 776.00 |
EA Other liabilities | 343.00 | 1 139.00 | | 343.00 |
EC TOTAL (IV) | 226 959.00 | 287 512.00 | | 226 959.00 |
EE Grand total (I to V) | 253 551.00 | 324 399.00 | | 253 551.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 944 627.00 | | 944 627.00 | 944 627.00 |
FJ Net sales | 944 627.00 | | 944 627.00 | 944 627.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 543.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 948 181.00 | |
FS Purchases of goods (including customs duties) | | | 507 594.00 | |
FT Inventory change (goods) | | | 43 611.00 | |
FU Purchases of raw materials and other supplies | | | 40.00 | |
FW Other purchases and external expenses | | | 132 297.00 | |
FX Taxes, duties, and similar payments | | | 6 515.00 | |
FY Salaries and Wages | | | 196 251.00 | |
FZ Social Security Contributions | | | 53 679.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 608.00 | |
GE Other Expenses | | | 942.00 | |
GF Total Operating Expenses (II) | | | 956 537.00 | |
GG - OPERATING RESULT (I - II) | | | -8 355.00 | |
GL Other interest and similar income | | | 20.00 | |
GP Total financial income (V) | | | 20.00 | |
GR Interest and similar expenses | | | 1 663.00 | |
GU Total financial expenses (VI) | | | 1 663.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 643.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 998.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 676.00 | | |
HC Reversals of provisions and transfers of expenses | | 47.00 | | |
HD Total exceptional income (VII) | | 2 723.00 | | |
HE Exceptional expenses on management operations | 297.00 | 164.00 | | 297.00 |
HH Total exceptional expenses (VIII) | 297.00 | 164.00 | | 297.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -297.00 | 2 559.00 | | -297.00 |
HL TOTAL REVENUE (I + III + V + VII) | 948 202.00 | 1 001 330.00 | | 948 202.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 958 496.00 | 1 037 686.00 | | 958 496.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 295.00 | -36 356.00 | | -10 295.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 21 591.00 | 21 591.00 | | 21 591.00 |
8B Suppliers and Related Accounts | 124 789.00 | 124 789.00 | | 124 789.00 |
8K Other liabilities (including liabilities related to repo transactions) | 343.00 | 343.00 | | 343.00 |
VG Loans with a maturity of up to one year at origin | 41 460.00 | 41 460.00 | | 41 460.00 |
VQ Other Taxes, Duties, and Similar Debts | 38 775.00 | 38 775.00 | | 38 775.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 861.00 | 31 861.00 | | 31 861.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 226 959.00 | 226 959.00 | | 226 959.00 |
