| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 25 289.00 | 25 289.00 | | 25 289.00 |
BJ TOTAL (I) | 25 345.00 | 25 289.00 | 56.00 | 25 345.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 98 255.00 | | 98 255.00 | 98 255.00 |
BZ Other receivables | 18 378.00 | | 18 378.00 | 18 378.00 |
CF Cash and cash equivalents | 30 527.00 | | 30 527.00 | 30 527.00 |
CH Prepaid expenses | 357.00 | | 357.00 | 357.00 |
CJ TOTAL (II) | 147 518.00 | | 147 518.00 | 147 518.00 |
CO Grand total (0 to V) | 172 864.00 | 25 289.00 | 147 574.00 | 172 864.00 |
CS Evaluated investments - equity method | 56.00 | | 56.00 | 56.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 7 468.00 | 2 213.00 | | 7 468.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 597.00 | 5 255.00 | | 4 597.00 |
DL TOTAL (I) | 20 315.00 | 15 718.00 | | 20 315.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 000.00 | | |
DX Trade payables and related accounts | 108 233.00 | 95 000.00 | | 108 233.00 |
DY Tax and social security liabilities | 19 025.00 | 20 220.00 | | 19 025.00 |
EB Prepaid income (2) | | 158 505.00 | | |
EC TOTAL (IV) | 127 258.00 | 275 726.00 | | 127 258.00 |
EE Grand total (I to V) | 147 573.00 | 291 444.00 | | 147 573.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 326 877.00 | |
FJ Net sales | | | 326 877.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 326 878.00 | |
FW Other purchases and external expenses | | | 319 403.00 | |
FX Taxes, duties, and similar payments | | | 1 091.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 320 495.00 | |
GG - OPERATING RESULT (I - II) | | | 6 383.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 3 610.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 610.00 | | |
HK Income tax | 1 787.00 | 2 044.00 | | 1 787.00 |
HL TOTAL REVENUE (I + III + V + VII) | 326 879.00 | 67 256.00 | | 326 879.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 322 282.00 | 62 001.00 | | 322 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 597.00 | 5 255.00 | | 4 597.00 |
| |
| 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 | 38 161.00 | | | 38 161.00 |
I3 DECREASES Total Financial Fixed Assets | | | 56.00 | |
I4 DECREASES Grand Total | | 12 815.00 | 25 346.00 | |
IO DECREASES Total including other intangible assets | | 12 815.00 | | |
IY DECREASES Total Tangible Fixed Assets | | | 25 290.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 815.00 | | | 12 815.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 290.00 | | | 25 290.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 56.00 | | | 56.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 104.00 | | 12 814.00 | 38 104.00 |
PE DEPRECIATION Total including other intangible assets | 12 814.00 | | 12 814.00 | 12 814.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 290.00 | | | 25 290.00 |
| |
| 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 | 108 233.00 | 108 233.00 | | 108 233.00 |
UX Other trade receivables | 98 256.00 | 98 256.00 | | 98 256.00 |
VB VAT | 18 379.00 | 18 379.00 | | 18 379.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 787.00 | 1 787.00 | | 1 787.00 |
VS Prepaid expenses | 357.00 | 357.00 | | 357.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 116 992.00 | 116 992.00 | | 116 992.00 |
VW VAT | 17 239.00 | 17 239.00 | | 17 239.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 127 259.00 | 127 259.00 | | 127 259.00 |
