| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 290.00 | 290.00 | | 290.00 |
AT Other tangible assets | 6 089.00 | 5 901.00 | 188.00 | 6 089.00 |
BJ TOTAL (I) | 6 783.00 | 6 190.00 | 593.00 | 6 783.00 |
BR Intermediate and finished products | 89 910.00 | 43 526.00 | 46 384.00 | 89 910.00 |
BX Customers and related accounts | 11 408.00 | | 11 408.00 | 11 408.00 |
BZ Other receivables | 11 350.00 | | 11 350.00 | 11 350.00 |
CF Cash and cash equivalents | 17 319.00 | | 17 319.00 | 17 319.00 |
CJ TOTAL (II) | 129 987.00 | 43 526.00 | 86 461.00 | 129 987.00 |
CO Grand total (0 to V) | 136 771.00 | 49 716.00 | 87 055.00 | 136 771.00 |
CU Other investments | 405.00 | | 405.00 | 405.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -17 640.00 | -20 683.00 | | -17 640.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 151.00 | 3 043.00 | | 5 151.00 |
DL TOTAL (I) | 31 511.00 | 26 360.00 | | 31 511.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 054.00 | 43 127.00 | | 43 054.00 |
DX Trade payables and related accounts | 11 545.00 | 12 691.00 | | 11 545.00 |
DY Tax and social security liabilities | 944.00 | 940.00 | | 944.00 |
EC TOTAL (IV) | 55 544.00 | 56 758.00 | | 55 544.00 |
EE Grand total (I to V) | 87 055.00 | 83 119.00 | | 87 055.00 |
EG Accrued income and payables due within one year | 55 544.00 | 56 758.00 | | 55 544.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 653.00 | | 52 653.00 | 52 653.00 |
FJ Net sales | 52 653.00 | | 52 653.00 | 52 653.00 |
FM Inventory production | | | -3 727.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 48 935.00 | |
FR Total operating income (I) | | | 97 862.00 | |
FW Other purchases and external expenses | | | 45 944.00 | |
FX Taxes, duties, and similar payments | | | 244.00 | |
FZ Social Security Contributions | | | 1 314.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 170.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 43 526.00 | |
GE Other Expenses | | | 1 246.00 | |
GF Total Operating Expenses (II) | | | 92 443.00 | |
GG - OPERATING RESULT (I - II) | | | 5 418.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 418.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 85.00 | | |
HD Total exceptional income (VII) | | 85.00 | | |
HE Exceptional expenses on management operations | 268.00 | | | 268.00 |
HH Total exceptional expenses (VIII) | 268.00 | | | 268.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -268.00 | 85.00 | | -268.00 |
HL TOTAL REVENUE (I + III + V + VII) | 97 862.00 | 97 162.00 | | 97 862.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 711.00 | 94 119.00 | | 92 711.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 151.00 | 3 043.00 | | 5 151.00 |
| |
| 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 | 6 783.00 | | | 6 783.00 |
I3 DECREASES Total Financial Fixed Assets | | | 405.00 | |
I4 DECREASES Grand Total | | | 6 783.00 | |
IO DECREASES Total including other intangible assets | | | 290.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 089.00 | |
KD ACQUISITIONS Total including other intangible assets | 290.00 | | | 290.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 089.00 | | | 6 089.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 405.00 | | | 405.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 021.00 | 170.00 | | 6 021.00 |
PE DEPRECIATION Total including other intangible assets | 290.00 | | | 290.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 731.00 | 170.00 | | 5 731.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 48 935.00 | 43 526.00 | 48 935.00 | 48 935.00 |
7B Total provisions for depreciation | 48 935.00 | 43 526.00 | 48 935.00 | 48 935.00 |
7C Grand total | 48 935.00 | 43 526.00 | 48 935.00 | 48 935.00 |
UE of which provisions and reversals: - Operating | | 43 526.00 | 48 935.00 | |
| |
| 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 | 11 545.00 | 11 545.00 | | 11 545.00 |
UX Other trade receivables | 11 408.00 | | | 11 408.00 |
VB VAT | 11 350.00 | | | 11 350.00 |
VI Group and Associates | 43 054.00 | 43 054.00 | | 43 054.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 758.00 | 22 758.00 | | 22 758.00 |
VW VAT | 944.00 | 944.00 | | 944.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 544.00 | 55 544.00 | | 55 544.00 |
