| |
| 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 | 14 774.00 | 3 234.00 | 11 540.00 | 14 774.00 |
AT Other tangible assets | 161 594.00 | 11 907.00 | 149 687.00 | 161 594.00 |
BH Other financial assets | 10 820.00 | | 10 820.00 | 10 820.00 |
BJ TOTAL (I) | 187 188.00 | 15 141.00 | 172 047.00 | 187 188.00 |
BT Goods | 42 445.00 | | 42 445.00 | 42 445.00 |
BX Customers and related accounts | 26 783.00 | | 26 783.00 | 26 783.00 |
BZ Other receivables | 22 349.00 | | 22 349.00 | 22 349.00 |
CF Cash and cash equivalents | 11 941.00 | | 11 941.00 | 11 941.00 |
CH Prepaid expenses | 10 392.00 | | 10 392.00 | 10 392.00 |
CJ TOTAL (II) | 113 910.00 | | 113 910.00 | 113 910.00 |
CO Grand total (0 to V) | 301 098.00 | 15 141.00 | 285 957.00 | 301 098.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | -20 498.00 | | | -20 498.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 095.00 | -20 498.00 | | 13 095.00 |
DL TOTAL (I) | 7 597.00 | -5 498.00 | | 7 597.00 |
DU Loans and Debts from Credit Institutions (3) | 109 408.00 | 1 189.00 | | 109 408.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 098.00 | 16 500.00 | | 32 098.00 |
DX Trade payables and related accounts | 103 058.00 | 1 922.00 | | 103 058.00 |
DY Tax and social security liabilities | 10 597.00 | 2 791.00 | | 10 597.00 |
EA Other liabilities | 23 200.00 | | | 23 200.00 |
EC TOTAL (IV) | 278 360.00 | 22 402.00 | | 278 360.00 |
EE Grand total (I to V) | 285 957.00 | 16 904.00 | | 285 957.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 216 643.00 | |
FD Production sold - goods | | | 9 655.00 | |
FJ Net sales | | | 226 298.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 226 301.00 | |
FS Purchases of goods (including customs duties) | | | 137 819.00 | |
FT Inventory change (goods) | | | -42 445.00 | |
FW Other purchases and external expenses | | | 113 181.00 | |
FX Taxes, duties, and similar payments | | | 3 474.00 | |
FY Salaries and Wages | | | 35 149.00 | |
FZ Social Security Contributions | | | 10 399.00 | |
GB Operating Expenses - Provisions | | | 15 141.00 | |
GE Other Expenses | | | 349.00 | |
GF Total Operating Expenses (II) | | | 273 068.00 | |
GG - OPERATING RESULT (I - II) | | | -46 766.00 | |
GU Total financial expenses (VI) | | | 3 494.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 494.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -50 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 63 700.00 | 1.00 | | 63 700.00 |
HH Total exceptional expenses (VIII) | 344.00 | | | 344.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 63 356.00 | 1.00 | | 63 356.00 |
HL TOTAL REVENUE (I + III + V + VII) | 290 001.00 | 5 389.00 | | 290 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 276 906.00 | 25 886.00 | | 276 906.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 095.00 | -20 498.00 | | 13 095.00 |
| |
| 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 | 10 058.00 | | | 10 058.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 820.00 | |
I4 DECREASES Grand Total | | | 187 188.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 176 368.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 058.00 | | | 10 058.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 15 141.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 15 141.00 | | |
| |
| 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 | 103 058.00 | 103 058.00 | | 103 058.00 |
8K Other liabilities (including liabilities related to repo transactions) | 55 298.00 | 55 298.00 | | 55 298.00 |
UT Other financial assets | 10 820.00 | | 10 820.00 | 10 820.00 |
UX Other trade receivables | 26 783.00 | 26 783.00 | | 26 783.00 |
VH Loans with a maturity of more than one year at origin | 109 408.00 | 18 290.00 | 76 252.00 | 109 408.00 |
VK Loans repaid during the year | -109 408.00 | | | -109 408.00 |
VP Miscellaneous | 22 349.00 | 22 349.00 | | 22 349.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 597.00 | 10 597.00 | | 10 597.00 |
VS Prepaid expenses | 10 392.00 | 10 392.00 | | 10 392.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 344.00 | 59 524.00 | 10 820.00 | 70 344.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 278 360.00 | 187 242.00 | 76 252.00 | 278 360.00 |
