| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 611.00 | 611.00 | | 611.00 |
AH Goodwill | 19 323.00 | | 19 323.00 | 19 323.00 |
AR Technical installations, industrial equipment and tools | 64 919.00 | 64 919.00 | | 64 919.00 |
AT Other tangible assets | 9 357.00 | 8 868.00 | 489.00 | 9 357.00 |
BH Other financial assets | 281.00 | | 281.00 | 281.00 |
BJ TOTAL (I) | 102 741.00 | 74 398.00 | 28 343.00 | 102 741.00 |
BL Raw materials, supplies | 29 960.00 | | 29 960.00 | 29 960.00 |
BX Customers and related accounts | 106 604.00 | | 106 604.00 | 106 604.00 |
BZ Other receivables | 4 907.00 | | 4 907.00 | 4 907.00 |
CF Cash and cash equivalents | 72.00 | | 72.00 | 72.00 |
CH Prepaid expenses | 1 029.00 | | 1 029.00 | 1 029.00 |
CJ TOTAL (II) | 142 572.00 | | 142 572.00 | 142 572.00 |
CO Grand total (0 to V) | 245 313.00 | 74 398.00 | 170 915.00 | 245 313.00 |
CU Other investments | 8 250.00 | | 8 250.00 | 8 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | | | 45 735.00 |
DD Legal reserve (1) | 4 574.00 | | | 4 574.00 |
DG Other reserves | 22 000.00 | | | 22 000.00 |
DH Retained earnings | -77 155.00 | | | -77 155.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 213.00 | | | -31 213.00 |
DL TOTAL (I) | -36 060.00 | | | -36 060.00 |
DU Loans and Debts from Credit Institutions (3) | 3 820.00 | | | 3 820.00 |
DX Trade payables and related accounts | 187 659.00 | | | 187 659.00 |
DY Tax and social security liabilities | 13 881.00 | | | 13 881.00 |
EA Other liabilities | 1 614.00 | | | 1 614.00 |
EC TOTAL (IV) | 206 974.00 | | | 206 974.00 |
EE Grand total (I to V) | 170 915.00 | | | 170 915.00 |
EG Accrued income and payables due within one year | 206 974.00 | | | 206 974.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 820.00 | | | 3 820.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 310 088.00 | | 310 088.00 | 310 088.00 |
FG Production sold - services | 33.00 | | 33.00 | 33.00 |
FJ Net sales | 310 121.00 | | 310 121.00 | 310 121.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 270.00 | |
FR Total operating income (I) | | | 311 391.00 | |
FU Purchases of raw materials and other supplies | | | 219 508.00 | |
FV Inventory change (raw materials and supplies) | | | -3 548.00 | |
FW Other purchases and external expenses | | | 57 941.00 | |
FX Taxes, duties, and similar payments | | | 3 307.00 | |
FY Salaries and Wages | | | 41 569.00 | |
FZ Social Security Contributions | | | 23 253.00 | |
GE Other Expenses | | | 576.00 | |
GF Total Operating Expenses (II) | | | 342 604.00 | |
GG - OPERATING RESULT (I - II) | | | -31 213.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 213.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 270.00 | | | 1 270.00 |
A2 TOTAL ASSETS | 2 440.00 | | | 2 440.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 311 391.00 | | | 311 391.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 342 604.00 | | | 342 604.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 213.00 | | | -31 213.00 |
HP References: Equipment leasing | 5 995.00 | | | 5 995.00 |
| |
| 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 | 102 741.00 | | | 102 741.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 611.00 | | | 611.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 531.00 | |
I4 DECREASES Grand Total | -1.00 | | 102 741.00 | -1.00 |
IN DECREASES Start-up, development, or research expenses | | | 611.00 | |
IO DECREASES Total including other intangible assets | | | 19 323.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 74 276.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 323.00 | | | 19 323.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 74 276.00 | | | 74 276.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 531.00 | | | 8 531.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 74 398.00 | | | 74 398.00 |
CY DEPRECIATION Start-up, development, or research expenses | 611.00 | | | 611.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 73 787.00 | | | 73 787.00 |
| |
| 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 | 187 659.00 | 187 659.00 | | 187 659.00 |
8C Staff and Related Accounts | 5 693.00 | 5 693.00 | | 5 693.00 |
8D Social Security and Other Social Organizations | 4 993.00 | 4 993.00 | | 4 993.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 614.00 | 1 614.00 | | 1 614.00 |
UT Other financial assets | 281.00 | 281.00 | | 281.00 |
UX Other trade receivables | 106 604.00 | 106 604.00 | | 106 604.00 |
UZ Social Security, other social security organizations | 3 769.00 | 3 769.00 | | 3 769.00 |
VB VAT | 999.00 | 999.00 | | 999.00 |
VH Loans with a maturity of more than one year at origin | 3 820.00 | 3 820.00 | | 3 820.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 139.00 | 139.00 | | 139.00 |
VS Prepaid expenses | 1 029.00 | 1 029.00 | | 1 029.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 112 821.00 | 112 821.00 | | 112 821.00 |
VW VAT | 3 195.00 | 3 195.00 | | 3 195.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 206 974.00 | 206 974.00 | | 206 974.00 |
