| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 724.00 | 1 724.00 | | 1 724.00 |
AP Buildings | 5 661.00 | 4 000.00 | 1 662.00 | 5 661.00 |
AR Technical installations, industrial equipment and tools | 2 000.00 | 2 000.00 | | 2 000.00 |
AT Other tangible assets | 33 539.00 | 32 887.00 | 651.00 | 33 539.00 |
BH Other financial assets | 25 000.00 | | 25 000.00 | 25 000.00 |
BJ TOTAL (I) | 67 923.00 | 40 610.00 | 27 313.00 | 67 923.00 |
BX Customers and related accounts | 4 751 845.00 | 2 222 145.00 | 2 529 700.00 | 4 751 845.00 |
BZ Other receivables | 25 362.00 | | 25 362.00 | 25 362.00 |
CF Cash and cash equivalents | 62 037.00 | | 62 037.00 | 62 037.00 |
CJ TOTAL (II) | 4 839 244.00 | 2 222 145.00 | 2 617 099.00 | 4 839 244.00 |
CN Currency translation adjustments (V) | 29 798.00 | | 29 798.00 | 29 798.00 |
CO Grand total (0 to V) | 4 936 965.00 | 2 262 755.00 | 2 674 210.00 | 4 936 965.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500 000.00 | 2 500 000.00 | | 2 500 000.00 |
DD Legal reserve (1) | 130 876.00 | 130 876.00 | | 130 876.00 |
DH Retained earnings | -1 599 503.00 | -349 619.00 | | -1 599 503.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 283 487.00 | -1 249 885.00 | | 283 487.00 |
DL TOTAL (I) | 1 314 860.00 | 1 031 373.00 | | 1 314 860.00 |
DP Provisions for Risks | 29 798.00 | | | 29 798.00 |
DR TOTAL (IV) | 29 798.00 | | | 29 798.00 |
DU Loans and Debts from Credit Institutions (3) | 200 000.00 | 300 438.00 | | 200 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 347.00 | 143.00 | | 36 347.00 |
DX Trade payables and related accounts | 31 200.00 | 195 674.00 | | 31 200.00 |
DY Tax and social security liabilities | 2 207.00 | 6 055.00 | | 2 207.00 |
EA Other liabilities | 1 059 798.00 | 169 898.00 | | 1 059 798.00 |
EC TOTAL (IV) | 1 329 552.00 | 672 208.00 | | 1 329 552.00 |
EE Grand total (I to V) | 2 674 210.00 | 1 703 581.00 | | 2 674 210.00 |
EG Accrued income and payables due within one year | 1 229 552.00 | 472 208.00 | | 1 229 552.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 438.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 1 498 269.00 | 1 498 269.00 | |
FG Production sold - services | 153 376.00 | 41 370.00 | 194 746.00 | 153 376.00 |
FJ Net sales | 153 376.00 | 1 539 639.00 | 1 693 015.00 | 153 376.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 524.00 | |
FQ Other income | | | 212.00 | |
FR Total operating income (I) | | | 1 693 752.00 | |
FS Purchases of goods (including customs duties) | | | 1 511 312.00 | |
FW Other purchases and external expenses | | | 195 443.00 | |
FX Taxes, duties, and similar payments | | | 1 688.00 | |
FY Salaries and Wages | | | 17 258.00 | |
FZ Social Security Contributions | | | 1 817.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 877.00 | |
GE Other Expenses | | | 249.00 | |
GF Total Operating Expenses (II) | | | 1 728 644.00 | |
GG - OPERATING RESULT (I - II) | | | -34 892.00 | |
GN Positive exchange differences | | | 15 992.00 | |
GP Total financial income (V) | | | 15 992.00 | |
GQ Financial allocations to depreciation and provisions | | | 29 798.00 | |
GR Interest and similar expenses | | | 7 744.00 | |
GS Negative differences of foreign exchange | | | 3 110.00 | |
GU Total financial expenses (VI) | | | 40 651.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24 659.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -59 551.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 524.00 | | | 524.00 |
HA Exceptional income from management transactions | 410 231.00 | | | 410 231.00 |
HD Total exceptional income (VII) | 410 231.00 | | | 410 231.00 |
HE Exceptional expenses on management operations | 67 193.00 | 18 171.00 | | 67 193.00 |
HH Total exceptional expenses (VIII) | 67 193.00 | 18 171.00 | | 67 193.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 343 038.00 | -18 171.00 | | 343 038.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 119 975.00 | 479 973.00 | | 2 119 975.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 836 488.00 | 1 729 858.00 | | 1 836 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 283 487.00 | -1 249 885.00 | | 283 487.00 |
| |
| 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 | 69 035.00 | | | 69 035.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 112.00 | 25 000.00 | |
I4 DECREASES Grand Total | | 1 112.00 | 67 923.00 | |
IO DECREASES Total including other intangible assets | | | 1 724.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 41 200.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 724.00 | | | 1 724.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 200.00 | | | 41 200.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 26 112.00 | | | 26 112.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 733.00 | 877.00 | | 39 733.00 |
PE DEPRECIATION Total including other intangible assets | 1 724.00 | | | 1 724.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 010.00 | 877.00 | | 38 010.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | | 29 798.00 | | |
6T Receivables | 2 222 145.00 | | | 2 222 145.00 |
7B Total provisions for depreciation | 2 222 145.00 | | | 2 222 145.00 |
7C Grand total | 2 222 145.00 | 29 798.00 | | 2 222 145.00 |
UG - Financial | | 29 798.00 | | |
| |
| 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 | 31 200.00 | 31 200.00 | | 31 200.00 |
8C Staff and Related Accounts | 1 242.00 | 1 242.00 | | 1 242.00 |
8D Social Security and Other Social Organizations | 841.00 | 841.00 | | 841.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 059 798.00 | 1 059 798.00 | | 1 059 798.00 |
UT Other financial assets | 25 000.00 | | 25 000.00 | 25 000.00 |
UX Other trade receivables | 2 529 700.00 | 2 529 700.00 | | 2 529 700.00 |
VA Doubtful or disputed receivables | 2 222 145.00 | 2 222 145.00 | | 2 222 145.00 |
VB VAT | 25 362.00 | 25 362.00 | | 25 362.00 |
VH Loans with a maturity of more than one year at origin | 200 000.00 | 100 000.00 | 100 000.00 | 200 000.00 |
VI Group and Associates | 36 347.00 | 36 347.00 | | 36 347.00 |
VK Loans repaid during the year | 100 000.00 | | | 100 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 124.00 | 124.00 | | 124.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 802 207.00 | 4 777 207.00 | 25 000.00 | 4 802 207.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 329 552.00 | 1 229 552.00 | 100 000.00 | 1 329 552.00 |
