| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 000.00 | 1 000.00 | 2 000.00 | 3 000.00 |
AJ Other Intangible Assets | | | | |
AR Technical installations, industrial equipment and tools | 25 824.00 | 15 621.00 | 10 203.00 | 25 824.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 28 839.00 | 16 621.00 | 12 218.00 | 28 839.00 |
BX Customers and related accounts | 88 911.00 | 5 183.00 | 83 728.00 | 88 911.00 |
BZ Other receivables | 16 912.00 | | 16 912.00 | 16 912.00 |
CF Cash and cash equivalents | 187 210.00 | | 187 210.00 | 187 210.00 |
CH Prepaid expenses | 130.00 | | 130.00 | 130.00 |
CJ TOTAL (II) | 293 163.00 | 5 183.00 | 287 980.00 | 293 163.00 |
CO Grand total (0 to V) | 322 002.00 | 21 803.00 | 300 199.00 | 322 002.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 108 100.00 | 109 600.00 | | 108 100.00 |
DB Share, merger, contribution premiums, etc. | 10 683.00 | 10 683.00 | | 10 683.00 |
DD Legal reserve (1) | 6 060.00 | 4 060.00 | | 6 060.00 |
DG Other reserves | 38 938.00 | 32 237.00 | | 38 938.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 752.00 | 8 701.00 | | -10 752.00 |
DL TOTAL (I) | 153 028.00 | 165 281.00 | | 153 028.00 |
DU Loans and Debts from Credit Institutions (3) | 1 086.00 | 13 730.00 | | 1 086.00 |
DX Trade payables and related accounts | 141 308.00 | 143 766.00 | | 141 308.00 |
DY Tax and social security liabilities | 3 880.00 | 4 278.00 | | 3 880.00 |
EA Other liabilities | 896.00 | 1 080.00 | | 896.00 |
EC TOTAL (IV) | 147 170.00 | 162 853.00 | | 147 170.00 |
EE Grand total (I to V) | 300 199.00 | 328 134.00 | | 300 199.00 |
EG Accrued income and payables due within one year | 147 170.00 | 162 853.00 | | 147 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 121 567.00 | | 1 121 567.00 | 1 121 567.00 |
FG Production sold - services | 17 542.00 | | 17 542.00 | 17 542.00 |
FJ Net sales | 1 139 109.00 | | 1 139 109.00 | 1 139 109.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 1 139 114.00 | |
FS Purchases of goods (including customs duties) | | | 1 064 179.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 76 899.00 | |
FX Taxes, duties, and similar payments | | | 616.00 | |
FZ Social Security Contributions | | | 621.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 249.00 | |
GE Other Expenses | | | 3 737.00 | |
GF Total Operating Expenses (II) | | | 1 151 300.00 | |
GG - OPERATING RESULT (I - II) | | | -12 187.00 | |
GL Other interest and similar income | | | 1 542.00 | |
GP Total financial income (V) | | | 1 542.00 | |
GR Interest and similar expenses | | | 107.00 | |
GU Total financial expenses (VI) | | | 107.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 434.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 752.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 4 609.00 | | |
HD Total exceptional income (VII) | | 4 609.00 | | |
HF Exceptional expenses on capital transactions | | 4 312.00 | | |
HH Total exceptional expenses (VIII) | | 4 312.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 297.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 140 655.00 | 1 264 715.00 | | 1 140 655.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 151 408.00 | 1 256 014.00 | | 1 151 408.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 752.00 | 8 701.00 | | -10 752.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 5 183.00 | | | 5 183.00 |
7B Total provisions for depreciation | 5 183.00 | | | 5 183.00 |
7C Grand total | 5 183.00 | | | 5 183.00 |
| |
| 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 | 141 308.00 | 141 308.00 | | 141 308.00 |
8K Other liabilities (including liabilities related to repo transactions) | 896.00 | 896.00 | | 896.00 |
VG Loans with a maturity of up to one year at origin | 1 086.00 | 1 086.00 | | 1 086.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 880.00 | 3 880.00 | | 3 880.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 953.00 | 105 953.00 | | 105 953.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 147 170.00 | 147 170.00 | | 147 170.00 |
