| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 30 478.00 | 26 084.00 | 4 394.00 | 30 478.00 |
BJ TOTAL (I) | 30 478.00 | 26 084.00 | 4 394.00 | 30 478.00 |
BL Raw materials, supplies | 17 409.00 | | 17 409.00 | 17 409.00 |
BX Customers and related accounts | 27 265.00 | | 27 265.00 | 27 265.00 |
BZ Other receivables | 22 797.00 | | 22 797.00 | 22 797.00 |
CF Cash and cash equivalents | 3 111.00 | | 3 111.00 | 3 111.00 |
CH Prepaid expenses | 3 487.00 | | 3 487.00 | 3 487.00 |
CJ TOTAL (II) | 74 070.00 | | 74 070.00 | 74 070.00 |
CO Grand total (0 to V) | 104 548.00 | 26 084.00 | 78 464.00 | 104 548.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DE Statutory or contractual reserves | 46 514.00 | 46 514.00 | | 46 514.00 |
DH Retained earnings | -43 131.00 | -45 570.00 | | -43 131.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 154.00 | 2 439.00 | | 3 154.00 |
DL TOTAL (I) | 15 337.00 | 12 183.00 | | 15 337.00 |
DU Loans and Debts from Credit Institutions (3) | | 38.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 31.00 | 31.00 | | 31.00 |
DX Trade payables and related accounts | 61 361.00 | 67 649.00 | | 61 361.00 |
DY Tax and social security liabilities | 1 735.00 | 8 274.00 | | 1 735.00 |
EB Prepaid income (2) | | 7 087.00 | | |
EC TOTAL (IV) | 63 127.00 | 83 080.00 | | 63 127.00 |
EE Grand total (I to V) | 78 464.00 | 95 263.00 | | 78 464.00 |
EG Accrued income and payables due within one year | 63 127.00 | 83 080.00 | | 63 127.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 38.00 | | |
EI Including equity loans | 31.00 | | | 31.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 294 681.00 | | 294 681.00 | 294 681.00 |
FG Production sold - services | 23 031.00 | | 23 031.00 | 23 031.00 |
FJ Net sales | 317 712.00 | | 317 712.00 | 317 712.00 |
FQ Other income | | | 102.00 | |
FR Total operating income (I) | | | 317 814.00 | |
FU Purchases of raw materials and other supplies | | | 187 597.00 | |
FV Inventory change (raw materials and supplies) | | | -1 284.00 | |
FW Other purchases and external expenses | | | 102 563.00 | |
FX Taxes, duties, and similar payments | | | 1 223.00 | |
FY Salaries and Wages | | | 10 793.00 | |
FZ Social Security Contributions | | | 5 938.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 909.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 314 748.00 | |
GG - OPERATING RESULT (I - II) | | | 3 066.00 | |
GL Other interest and similar income | | | 91.00 | |
GP Total financial income (V) | | | 91.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 89.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 154.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 317 905.00 | 485 748.00 | | 317 905.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 314 751.00 | 483 309.00 | | 314 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 154.00 | 2 439.00 | | 3 154.00 |
| |
| 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 | 30 478.00 | | | 30 478.00 |
I4 DECREASES Grand Total | | | 30 478.00 | |
IO DECREASES Total including other intangible assets | | | 30 478.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 478.00 | | | 30 478.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 175.00 | 7 909.00 | | 18 175.00 |
PE DEPRECIATION Total including other intangible assets | 18 175.00 | 7 909.00 | | 18 175.00 |
| |
| 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 | 61 361.00 | 61 361.00 | | 61 361.00 |
8D Social Security and Other Social Organizations | 183.00 | 183.00 | | 183.00 |
UX Other trade receivables | 27 265.00 | 27 265.00 | | 27 265.00 |
VB VAT | 8 346.00 | 8 346.00 | | 8 346.00 |
VC Group and associates | 7 714.00 | 7 714.00 | | 7 714.00 |
VI Group and Associates | 31.00 | 31.00 | | 31.00 |
VM Income taxes | 817.00 | 817.00 | | 817.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 920.00 | 5 920.00 | | 5 920.00 |
VS Prepaid expenses | 3 487.00 | 3 487.00 | | 3 487.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 550.00 | 53 550.00 | | 53 550.00 |
VW VAT | 1 552.00 | 1 552.00 | | 1 552.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 127.00 | 63 127.00 | | 63 127.00 |
