| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 5 820.00 | 5 820.00 | | 5 820.00 |
AR Technical installations, industrial equipment and tools | 9 261.00 | 9 261.00 | | 9 261.00 |
AT Other tangible assets | 44 274.00 | 44 078.00 | 197.00 | 44 274.00 |
BH Other financial assets | 1 099.00 | | 1 099.00 | 1 099.00 |
BJ TOTAL (I) | 60 454.00 | 59 159.00 | 1 296.00 | 60 454.00 |
BT Goods | 210 960.00 | | 210 960.00 | 210 960.00 |
BX Customers and related accounts | 12 842.00 | | 12 842.00 | 12 842.00 |
BZ Other receivables | 822.00 | | 822.00 | 822.00 |
CF Cash and cash equivalents | 16 835.00 | | 16 835.00 | 16 835.00 |
CH Prepaid expenses | 3 186.00 | | 3 186.00 | 3 186.00 |
CJ TOTAL (II) | 244 645.00 | | 244 645.00 | 244 645.00 |
CO Grand total (0 to V) | 305 100.00 | 59 159.00 | 245 941.00 | 305 100.00 |
CP Shares due in less than one year | 1 099.00 | | | 1 099.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 173 319.00 | 186 811.00 | | 173 319.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 943.00 | -13 492.00 | | -2 943.00 |
DL TOTAL (I) | 212 300.00 | 215 242.00 | | 212 300.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 022.00 | 4 022.00 | | 4 022.00 |
DX Trade payables and related accounts | 4 869.00 | 8 958.00 | | 4 869.00 |
DY Tax and social security liabilities | 12 081.00 | 18 513.00 | | 12 081.00 |
EA Other liabilities | 12 670.00 | | | 12 670.00 |
EC TOTAL (IV) | 33 641.00 | 31 493.00 | | 33 641.00 |
EE Grand total (I to V) | 245 941.00 | 246 735.00 | | 245 941.00 |
EG Accrued income and payables due within one year | 33 641.00 | 31 493.00 | | 33 641.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 265 285.00 | | 265 285.00 | 265 285.00 |
FG Production sold - services | 77 165.00 | | 77 165.00 | 77 165.00 |
FJ Net sales | 342 449.00 | | 342 449.00 | 342 449.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 394.00 | |
FR Total operating income (I) | | | 344 843.00 | |
FS Purchases of goods (including customs duties) | | | 118 733.00 | |
FT Inventory change (goods) | | | 2 317.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 86 612.00 | |
FX Taxes, duties, and similar payments | | | 6 460.00 | |
FY Salaries and Wages | | | 91 057.00 | |
FZ Social Security Contributions | | | 42 472.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 134.00 | |
GF Total Operating Expenses (II) | | | 347 785.00 | |
GG - OPERATING RESULT (I - II) | | | -2 942.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 942.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | 5.00 | | 2.00 |
HD Total exceptional income (VII) | 2.00 | 5.00 | | 2.00 |
HE Exceptional expenses on management operations | 3.00 | 1.00 | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | 1.00 | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | 4.00 | | -1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 344 845.00 | 502 400.00 | | 344 845.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 347 788.00 | 515 892.00 | | 347 788.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 943.00 | -13 492.00 | | -2 943.00 |
| |
| 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 | 60 454.00 | | | 60 454.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 099.00 | |
I4 DECREASES Grand Total | | | 60 454.00 | |
IO DECREASES Total including other intangible assets | | | 5 820.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 53 535.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 820.00 | | | 5 820.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 535.00 | | | 53 535.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 099.00 | | | 1 099.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 59 025.00 | 134.00 | | 59 025.00 |
PE DEPRECIATION Total including other intangible assets | 5 820.00 | | | 5 820.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 205.00 | 134.00 | | 53 205.00 |
| |
| 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 | 4 869.00 | 4 869.00 | | 4 869.00 |
8C Staff and Related Accounts | 1 074.00 | 1 074.00 | | 1 074.00 |
8D Social Security and Other Social Organizations | 4 970.00 | 4 970.00 | | 4 970.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 670.00 | 12 670.00 | | 12 670.00 |
UT Other financial assets | 1 099.00 | 1 099.00 | | 1 099.00 |
UX Other trade receivables | 12 842.00 | 12 842.00 | | 12 842.00 |
VB VAT | 822.00 | 822.00 | | 822.00 |
VI Group and Associates | 4 022.00 | 4 022.00 | | 4 022.00 |
VS Prepaid expenses | 3 186.00 | 3 186.00 | | 3 186.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 950.00 | 17 950.00 | | 17 950.00 |
VW VAT | 6 037.00 | 6 037.00 | | 6 037.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 641.00 | 33 641.00 | | 33 641.00 |
