| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 245.00 | 1 245.00 | | 1 245.00 |
BJ TOTAL (I) | 7 907.00 | 1 245.00 | 6 662.00 | 7 907.00 |
BT Goods | | | | |
BX Customers and related accounts | 19 769.00 | 1 769.00 | 18 000.00 | 19 769.00 |
BZ Other receivables | 442 064.00 | | 442 064.00 | 442 064.00 |
CF Cash and cash equivalents | 17 832.00 | | 17 832.00 | 17 832.00 |
CJ TOTAL (II) | 479 665.00 | 1 769.00 | 477 896.00 | 479 665.00 |
CO Grand total (0 to V) | 487 572.00 | 3 014.00 | 484 558.00 | 487 572.00 |
CU Other investments | 6 662.00 | | 6 662.00 | 6 662.00 |
| |
| 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 |
DG Other reserves | 82 672.00 | 78 993.00 | | 82 672.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -47 620.00 | 3 679.00 | | -47 620.00 |
DL TOTAL (I) | 43 852.00 | 91 472.00 | | 43 852.00 |
DU Loans and Debts from Credit Institutions (3) | 161 440.00 | 1 811 329.00 | | 161 440.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 610.00 | 111 464.00 | | 113 610.00 |
DW Advances and down payments received on current orders | -348.00 | -348.00 | | -348.00 |
DX Trade payables and related accounts | 158 929.00 | 152 275.00 | | 158 929.00 |
EA Other liabilities | 7 076.00 | 5 937.00 | | 7 076.00 |
EC TOTAL (IV) | 440 707.00 | 2 080 658.00 | | 440 707.00 |
EE Grand total (I to V) | 484 558.00 | 2 172 130.00 | | 484 558.00 |
EG Accrued income and payables due within one year | 441 055.00 | 2 081 006.00 | | 441 055.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 161 440.00 | 1 811 329.00 | | 161 440.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 745 600.00 | | 1 745 600.00 | 1 745 600.00 |
FG Production sold - services | 21 667.00 | | 21 667.00 | 21 667.00 |
FJ Net sales | 1 767 267.00 | | 1 767 267.00 | 1 767 267.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 766.00 | |
FQ Other income | | | 1 575.00 | |
FR Total operating income (I) | | | 1 772 608.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | 1 683 766.00 | |
FU Purchases of raw materials and other supplies | | | 286.00 | |
FW Other purchases and external expenses | | | 57 969.00 | |
FX Taxes, duties, and similar payments | | | -284.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 1 769.00 | |
GE Other Expenses | | | 12 361.00 | |
GF Total Operating Expenses (II) | | | 1 755 868.00 | |
GG - OPERATING RESULT (I - II) | | | 16 740.00 | |
GH Attributed profit or transferred loss (III) | | | -5 885.00 | |
GI Supported loss or transferred profit (IV) | | | 34 286.00 | |
GR Interest and similar expenses | | | 24 189.00 | |
GU Total financial expenses (VI) | | | 24 189.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24 189.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 620.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 766 723.00 | 1 021 104.00 | | 1 766 723.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 814 343.00 | 1 017 425.00 | | 1 814 343.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -47 620.00 | 3 679.00 | | -47 620.00 |
| |
| 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 | 7 907.00 | | | 7 907.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 662.00 | |
I4 DECREASES Grand Total | | | 7 907.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 245.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 245.00 | | | 1 245.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 662.00 | | | 6 662.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 245.00 | | | 1 245.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 245.00 | | | 1 245.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 3 766.00 | | 3 766.00 | 3 766.00 |
6T Receivables | | 1 769.00 | | |
7B Total provisions for depreciation | 3 766.00 | 1 769.00 | 3 766.00 | 3 766.00 |
7C Grand total | 3 766.00 | 1 769.00 | 3 766.00 | 3 766.00 |
UE of which provisions and reversals: - Operating | | 1 769.00 | 3 766.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 020.00 | 3 020.00 | | 3 020.00 |
8B Suppliers and Related Accounts | 158 929.00 | 158 929.00 | | 158 929.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 076.00 | 7 076.00 | | 7 076.00 |
UX Other trade receivables | 19 769.00 | 19 769.00 | | 19 769.00 |
VB VAT | 622.00 | 622.00 | | 622.00 |
VC Group and associates | 240 248.00 | 240 248.00 | | 240 248.00 |
VG Loans with a maturity of up to one year at origin | 161 440.00 | 161 440.00 | | 161 440.00 |
VI Group and Associates | 110 590.00 | 110 590.00 | | 110 590.00 |
VM Income taxes | 40 175.00 | 40 175.00 | | 40 175.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 161 019.00 | 161 019.00 | | 161 019.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 461 833.00 | 461 833.00 | | 461 833.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 441 055.00 | 441 055.00 | | 441 055.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | -3 086.00 | 3 967.00 | | -3 086.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 28 497.00 | 54 541.00 | | 28 497.00 |
ST Other accounts | 28 406.00 | 47 474.00 | | 28 406.00 |
XQ Rental, rental and co-ownership charges | 1 067.00 | 768.00 | | 1 067.00 |
YT Subcontracting | | 104.00 | | |
YW Business tax | 2 802.00 | 1 151.00 | | 2 802.00 |
YX Total of the account corresponding to line FX of table no. 2052 | -284.00 | 5 118.00 | | -284.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 57 969.00 | 102 887.00 | | 57 969.00 |
