| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 10 752.00 | | 10 752.00 | 10 752.00 |
BT Goods | 186 239.00 | | 186 239.00 | 186 239.00 |
BX Customers and related accounts | 253.00 | | 253.00 | 253.00 |
BZ Other receivables | 127 113.00 | | 127 113.00 | 127 113.00 |
CF Cash and cash equivalents | 430 317.00 | | 430 317.00 | 430 317.00 |
CJ TOTAL (II) | 754 674.00 | | 754 674.00 | 754 674.00 |
CO Grand total (0 to V) | 754 674.00 | | 754 674.00 | 754 674.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 80 052.00 | 80 052.00 | | 80 052.00 |
DH Retained earnings | 308 888.00 | 270 330.00 | | 308 888.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 690.00 | 38 559.00 | | -4 690.00 |
DL TOTAL (I) | 385 900.00 | 390 590.00 | | 385 900.00 |
DU Loans and Debts from Credit Institutions (3) | 2 662.00 | 2 544.00 | | 2 662.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 959.00 | 12 890.00 | | 14 959.00 |
DX Trade payables and related accounts | 189 627.00 | 449 363.00 | | 189 627.00 |
DY Tax and social security liabilities | 140 232.00 | 142 248.00 | | 140 232.00 |
EA Other liabilities | 21 296.00 | 7 384.00 | | 21 296.00 |
EC TOTAL (IV) | 368 775.00 | 614 429.00 | | 368 775.00 |
EE Grand total (I to V) | 754 674.00 | 1 005 019.00 | | 754 674.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 2 179 007.00 | |
FJ Net sales | | | 2 179 007.00 | |
FQ Other income | | | 18 182.00 | |
FR Total operating income (I) | | | 2 197 189.00 | |
FS Purchases of goods (including customs duties) | | | 436 561.00 | |
FT Inventory change (goods) | | | -1 842.00 | |
FU Purchases of raw materials and other supplies | | | 33 987.00 | |
FV Inventory change (raw materials and supplies) | | | -45.00 | |
FW Other purchases and external expenses | | | 898 595.00 | |
FX Taxes, duties, and similar payments | | | 46 535.00 | |
FY Salaries and Wages | | | 635 316.00 | |
FZ Social Security Contributions | | | 179 669.00 | |
GE Other Expenses | | | 37.00 | |
GF Total Operating Expenses (II) | | | 2 228 813.00 | |
GG - OPERATING RESULT (I - II) | | | -31 624.00 | |
GP Total financial income (V) | | | 64.00 | |
GU Total financial expenses (VI) | | | 2 591.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 527.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 152.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 33 010.00 | 1 368.00 | | 33 010.00 |
HH Total exceptional expenses (VIII) | 3 548.00 | 2 622.00 | | 3 548.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 29 462.00 | -1 254.00 | | 29 462.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 230 263.00 | 2 227 406.00 | | 2 230 263.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 234 952.00 | 2 188 848.00 | | 2 234 952.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 690.00 | 38 559.00 | | -4 690.00 |
| |
| 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 | 189 627.00 | 189 627.00 | | 189 627.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 255.00 | 36 255.00 | | 36 255.00 |
UX Other trade receivables | 253.00 | 253.00 | | 253.00 |
VG Loans with a maturity of up to one year at origin | 2 662.00 | 2 662.00 | | 2 662.00 |
VP Miscellaneous | 127 114.00 | 127 114.00 | | 127 114.00 |
VQ Other Taxes, Duties, and Similar Debts | 140 232.00 | 140 232.00 | | 140 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 127 366.00 | 127 366.00 | | 127 366.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 368 775.00 | 368 775.00 | | 368 775.00 |
