| |
| 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 | 20 634.00 | 18 792.00 | 1 841.00 | 20 634.00 |
AT Other tangible assets | 1 246.00 | 1 246.00 | | 1 246.00 |
BH Other financial assets | 6 961.00 | | 6 961.00 | 6 961.00 |
BJ TOTAL (I) | 28 841.00 | 20 038.00 | 8 803.00 | 28 841.00 |
BT Goods | 13 050.00 | | 13 050.00 | 13 050.00 |
BX Customers and related accounts | 3 200.00 | | 3 200.00 | 3 200.00 |
BZ Other receivables | 3 162.00 | | 3 162.00 | 3 162.00 |
CF Cash and cash equivalents | 2 042.00 | | 2 042.00 | 2 042.00 |
CH Prepaid expenses | 1 319.00 | | 1 319.00 | 1 319.00 |
CJ TOTAL (II) | 22 774.00 | | 22 774.00 | 22 774.00 |
CO Grand total (0 to V) | 51 616.00 | 20 038.00 | 31 577.00 | 51 616.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 4 391.00 | | | 4 391.00 |
DH Retained earnings | -4 279.00 | | | -4 279.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 218.00 | | | 3 218.00 |
DL TOTAL (I) | 11 715.00 | | | 11 715.00 |
DV Miscellaneous Loans and Financial Debts (4) | 883.00 | | | 883.00 |
DX Trade payables and related accounts | 11 942.00 | | | 11 942.00 |
DY Tax and social security liabilities | 7 035.00 | | | 7 035.00 |
EC TOTAL (IV) | 19 861.00 | | | 19 861.00 |
EE Grand total (I to V) | 31 577.00 | | | 31 577.00 |
EG Accrued income and payables due within one year | 19 861.00 | | | 19 861.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 146 814.00 | | 146 814.00 | 146 814.00 |
FJ Net sales | 146 814.00 | | 146 814.00 | 146 814.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 146 820.00 | |
FS Purchases of goods (including customs duties) | | | 82 316.00 | |
FT Inventory change (goods) | | | 50.00 | |
FU Purchases of raw materials and other supplies | | | 454.00 | |
FW Other purchases and external expenses | | | 24 200.00 | |
FX Taxes, duties, and similar payments | | | 1 177.00 | |
FY Salaries and Wages | | | 25 871.00 | |
FZ Social Security Contributions | | | 8 107.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 388.00 | |
GE Other Expenses | | | 36.00 | |
GF Total Operating Expenses (II) | | | 143 601.00 | |
GG - OPERATING RESULT (I - II) | | | 3 218.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 218.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 946.00 | | | 946.00 |
HL TOTAL REVENUE (I + III + V + VII) | 146 820.00 | | | 146 820.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 601.00 | | | 143 601.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 218.00 | | | 3 218.00 |
| |
| 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 | 36 833.00 | | | 36 833.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 168.00 | 6 961.00 | |
I4 DECREASES Grand Total | | 7 991.00 | 28 841.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 823.00 | 21 880.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 704.00 | | | 28 704.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 129.00 | | | 8 129.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 473.00 | 1 388.00 | 6 823.00 | 25 473.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 473.00 | 1 388.00 | 6 823.00 | 25 473.00 |
| |
| 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 | 11 942.00 | 11 942.00 | | 11 942.00 |
8C Staff and Related Accounts | 3 742.00 | 3 742.00 | | 3 742.00 |
8D Social Security and Other Social Organizations | 2 248.00 | 2 248.00 | | 2 248.00 |
UT Other financial assets | 6 961.00 | | | 6 961.00 |
UX Other trade receivables | 3 200.00 | | | 3 200.00 |
VB VAT | 1 143.00 | | | 1 143.00 |
VI Group and Associates | 883.00 | 883.00 | | 883.00 |
VM Income taxes | 1 452.00 | | | 1 452.00 |
VQ Other Taxes, Duties, and Similar Debts | 942.00 | 942.00 | | 942.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 567.00 | | | 567.00 |
VS Prepaid expenses | 1 319.00 | | | 1 319.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 643.00 | 7 681.00 | 6 961.00 | 14 643.00 |
VW VAT | 101.00 | 101.00 | | 101.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 861.00 | 19 861.00 | | 19 861.00 |
