| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 293.00 | 12 293.00 | | 12 293.00 |
AP Buildings | 2 748.00 | 2 748.00 | | 2 748.00 |
AT Other tangible assets | 11 230.00 | 8 755.00 | 2 475.00 | 11 230.00 |
BJ TOTAL (I) | 30 271.00 | 23 796.00 | 6 475.00 | 30 271.00 |
BT Goods | 180 094.00 | 1 401.00 | 178 693.00 | 180 094.00 |
BX Customers and related accounts | 33 040.00 | 1 586.00 | 31 455.00 | 33 040.00 |
BZ Other receivables | 7 448.00 | | 7 448.00 | 7 448.00 |
CF Cash and cash equivalents | 161 089.00 | | 161 089.00 | 161 089.00 |
CH Prepaid expenses | 286.00 | | 286.00 | 286.00 |
CJ TOTAL (II) | 381 957.00 | 2 987.00 | 378 970.00 | 381 957.00 |
CO Grand total (0 to V) | 412 228.00 | 26 783.00 | 385 445.00 | 412 228.00 |
CU Other investments | 4 000.00 | | 4 000.00 | 4 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 417 667.00 | 417 667.00 | | 417 667.00 |
DB Share, merger, contribution premiums, etc. | 56.00 | 56.00 | | 56.00 |
DD Legal reserve (1) | 2 812.00 | 2 812.00 | | 2 812.00 |
DE Statutory or contractual reserves | 31 304.00 | 31 304.00 | | 31 304.00 |
DH Retained earnings | -184 588.00 | -208 546.00 | | -184 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 186.00 | 23 958.00 | | 4 186.00 |
DL TOTAL (I) | 271 437.00 | 267 251.00 | | 271 437.00 |
DX Trade payables and related accounts | 8 633.00 | 32 197.00 | | 8 633.00 |
DY Tax and social security liabilities | 45 249.00 | 46 566.00 | | 45 249.00 |
EA Other liabilities | 60 127.00 | 33 205.00 | | 60 127.00 |
EC TOTAL (IV) | 114 008.00 | 111 968.00 | | 114 008.00 |
EE Grand total (I to V) | 385 445.00 | 379 219.00 | | 385 445.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 674 809.00 | | 674 809.00 | 674 809.00 |
FJ Net sales | 674 809.00 | | 674 809.00 | 674 809.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 774.00 | |
FQ Other income | | | -702.00 | |
FR Total operating income (I) | | | 680 882.00 | |
FS Purchases of goods (including customs duties) | | | 409 559.00 | |
FU Purchases of raw materials and other supplies | | | 770.00 | |
FV Inventory change (raw materials and supplies) | | | 19 706.00 | |
FW Other purchases and external expenses | | | 127 228.00 | |
FX Taxes, duties, and similar payments | | | 3 667.00 | |
FY Salaries and Wages | | | 87 070.00 | |
FZ Social Security Contributions | | | 26 407.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 788.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 401.00 | |
GE Other Expenses | | | 96.00 | |
GF Total Operating Expenses (II) | | | 676 693.00 | |
GG - OPERATING RESULT (I - II) | | | 4 189.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 186.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 680 882.00 | 787 934.00 | | 680 882.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 676 696.00 | 763 976.00 | | 676 696.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 186.00 | 23 958.00 | | 4 186.00 |
| |
| 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 | 28 803.00 | | 1 467.00 | 28 803.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 000.00 | |
I4 DECREASES Grand Total | | | 30 271.00 | |
IO DECREASES Total including other intangible assets | | | 12 293.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 978.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 292.00 | | | 12 292.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 511.00 | | 1 467.00 | 12 511.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 000.00 | | | 4 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 008.00 | 788.00 | -1.00 | 23 008.00 |
PE DEPRECIATION Total including other intangible assets | 12 292.00 | | -1.00 | 12 292.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 715.00 | 788.00 | | 10 715.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 3 524.00 | 1 401.00 | 3 524.00 | 3 524.00 |
6T Receivables | 1 585.00 | | -1.00 | 1 585.00 |
7B Total provisions for depreciation | 5 110.00 | 1 401.00 | 3 523.00 | 5 110.00 |
7C Grand total | 5 110.00 | 1 401.00 | 3 523.00 | 5 110.00 |
UE of which provisions and reversals: - Operating | | 1 401.00 | 3 525.00 | |
| |
| 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 | 8 633.00 | 8 633.00 | | 8 633.00 |
8C Staff and Related Accounts | 13 508.00 | 13 508.00 | | 13 508.00 |
8D Social Security and Other Social Organizations | 17 422.00 | 17 422.00 | | 17 422.00 |
UX Other trade receivables | 33 040.00 | 33 040.00 | | 33 040.00 |
VB VAT | 1 155.00 | 1 155.00 | | 1 155.00 |
VI Group and Associates | 60 127.00 | 60 127.00 | | 60 127.00 |
VM Income taxes | 6 293.00 | 6 293.00 | | 6 293.00 |
VS Prepaid expenses | 286.00 | 286.00 | | 286.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 774.00 | 40 774.00 | | 40 774.00 |
VW VAT | 14 319.00 | 14 319.00 | | 14 319.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 008.00 | 114 008.00 | | 114 008.00 |
