| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 550.00 | 550.00 | | 550.00 |
AP Buildings | 205 745.00 | 205 745.00 | | 205 745.00 |
AR Technical installations, industrial equipment and tools | 1 773.00 | 1 589.00 | 184.00 | 1 773.00 |
AT Other tangible assets | 40 924.00 | 30 093.00 | 10 832.00 | 40 924.00 |
BH Other financial assets | 7 645.00 | | 7 645.00 | 7 645.00 |
BJ TOTAL (I) | 256 637.00 | 237 977.00 | 18 660.00 | 256 637.00 |
BT Goods | 234 286.00 | | 234 286.00 | 234 286.00 |
BV Advances and down payments on orders | 6 784.00 | | 6 784.00 | 6 784.00 |
BZ Other receivables | 16 534.00 | | 16 534.00 | 16 534.00 |
CF Cash and cash equivalents | 11 155.00 | | 11 155.00 | 11 155.00 |
CH Prepaid expenses | 10 610.00 | | 10 610.00 | 10 610.00 |
CJ TOTAL (II) | 279 370.00 | | 279 370.00 | 279 370.00 |
CO Grand total (0 to V) | 536 007.00 | 237 977.00 | 298 030.00 | 536 007.00 |
CP Shares due in less than one year | 7 645.00 | | | 7 645.00 |
| |
| 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) | 801.00 | 801.00 | | 801.00 |
DG Other reserves | 21 537.00 | 17 012.00 | | 21 537.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 902.00 | 4 526.00 | | -7 902.00 |
DL TOTAL (I) | 22 436.00 | 30 338.00 | | 22 436.00 |
DU Loans and Debts from Credit Institutions (3) | 20 911.00 | 39 558.00 | | 20 911.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 526.00 | 65 668.00 | | 71 526.00 |
DX Trade payables and related accounts | 74 456.00 | 92 396.00 | | 74 456.00 |
DY Tax and social security liabilities | 108 701.00 | 57 437.00 | | 108 701.00 |
EA Other liabilities | | 79 795.00 | | |
EC TOTAL (IV) | 275 594.00 | 334 854.00 | | 275 594.00 |
EE Grand total (I to V) | 298 030.00 | 365 192.00 | | 298 030.00 |
EG Accrued income and payables due within one year | 275 594.00 | 334 854.00 | | 275 594.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 20 911.00 | 24 558.00 | | 20 911.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 532 074.00 | | 532 074.00 | 532 074.00 |
FJ Net sales | 532 074.00 | | 532 074.00 | 532 074.00 |
FO Operating subsidies | | | 806.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 80 000.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 612 883.00 | |
FS Purchases of goods (including customs duties) | | | 292 367.00 | |
FT Inventory change (goods) | | | 59 243.00 | |
FU Purchases of raw materials and other supplies | | | 2 912.00 | |
FW Other purchases and external expenses | | | 124 846.00 | |
FX Taxes, duties, and similar payments | | | 16 302.00 | |
FY Salaries and Wages | | | 87 375.00 | |
FZ Social Security Contributions | | | 24 428.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 536.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 619 013.00 | |
GG - OPERATING RESULT (I - II) | | | -6 131.00 | |
GR Interest and similar expenses | | | 2 794.00 | |
GU Total financial expenses (VI) | | | 2 794.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 794.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 925.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 80 000.00 | 13 007.00 | | 80 000.00 |
HA Exceptional income from management transactions | 232.00 | | | 232.00 |
HD Total exceptional income (VII) | 232.00 | | | 232.00 |
HE Exceptional expenses on management operations | 45.00 | 1 070.00 | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | 1 070.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 187.00 | -1 070.00 | | 187.00 |
HK Income tax | -835.00 | | | -835.00 |
HL TOTAL REVENUE (I + III + V + VII) | 613 115.00 | 611 190.00 | | 613 115.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 621 017.00 | 606 665.00 | | 621 017.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 902.00 | 4 526.00 | | -7 902.00 |
HP References: Equipment leasing | 6 235.00 | 517.00 | | 6 235.00 |
| |
| 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 | 256 637.00 | | | 256 637.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 645.00 | |
I4 DECREASES Grand Total | | | 256 637.00 | |
IO DECREASES Total including other intangible assets | | | 550.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 248 442.00 | |
KD ACQUISITIONS Total including other intangible assets | 550.00 | | | 550.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 248 442.00 | | | 248 442.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 645.00 | | | 7 645.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 226 673.00 | 12 136.00 | 832.00 | 226 673.00 |
PE DEPRECIATION Total including other intangible assets | 550.00 | | | 550.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 226 123.00 | 12 136.00 | 832.00 | 226 123.00 |
| |
| 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 | 74 456.00 | 74 456.00 | | 74 456.00 |
8C Staff and Related Accounts | 19 722.00 | 19 722.00 | | 19 722.00 |
8D Social Security and Other Social Organizations | 8 192.00 | 8 192.00 | | 8 192.00 |
UT Other financial assets | 7 645.00 | 7 645.00 | | 7 645.00 |
VB VAT | 6 062.00 | 6 062.00 | | 6 062.00 |
VG Loans with a maturity of up to one year at origin | 20 911.00 | 20 911.00 | | 20 911.00 |
VI Group and Associates | 71 526.00 | 71 526.00 | | 71 526.00 |
VJ Loans taken out during the year | 5 000.00 | | | 5 000.00 |
VK Loans repaid during the year | 15 000.00 | | | 15 000.00 |
VM Income taxes | 5 802.00 | 5 802.00 | | 5 802.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 220.00 | 5 220.00 | | 5 220.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 670.00 | 4 670.00 | | 4 670.00 |
VS Prepaid expenses | 10 610.00 | 10 610.00 | | 10 610.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 789.00 | 34 789.00 | | 34 789.00 |
VW VAT | 75 567.00 | 75 567.00 | | 75 567.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 275 594.00 | 275 594.00 | | 275 594.00 |
