| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 000.00 | 10 000.00 | | 10 000.00 |
AT Other tangible assets | 84 088.00 | 75 558.00 | 8 529.00 | 84 088.00 |
BH Other financial assets | 6 137.00 | | 6 137.00 | 6 137.00 |
BJ TOTAL (I) | 100 225.00 | 85 558.00 | 14 666.00 | 100 225.00 |
BV Advances and down payments on orders | 46.00 | | 46.00 | 46.00 |
BX Customers and related accounts | 1 346.00 | | 1 346.00 | 1 346.00 |
BZ Other receivables | 766.00 | | 766.00 | 766.00 |
CF Cash and cash equivalents | 18 839.00 | | 18 839.00 | 18 839.00 |
CJ TOTAL (II) | 20 999.00 | | 20 999.00 | 20 999.00 |
CO Grand total (0 to V) | 121 225.00 | 85 558.00 | 35 666.00 | 121 225.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DH Retained earnings | -111 182.00 | -94 025.00 | | -111 182.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -35 076.00 | -17 157.00 | | -35 076.00 |
DL TOTAL (I) | -101 258.00 | -66 182.00 | | -101 258.00 |
DU Loans and Debts from Credit Institutions (3) | 16.00 | | | 16.00 |
DX Trade payables and related accounts | 121 680.00 | 112 046.00 | | 121 680.00 |
DY Tax and social security liabilities | 15 228.00 | 22 790.00 | | 15 228.00 |
EA Other liabilities | | 1 518.00 | | |
EC TOTAL (IV) | 136 925.00 | 136 355.00 | | 136 925.00 |
EE Grand total (I to V) | 35 666.00 | 70 173.00 | | 35 666.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 671 769.00 | | 671 769.00 | 671 769.00 |
FG Production sold - services | 1 122.00 | | 1 122.00 | 1 122.00 |
FJ Net sales | 672 892.00 | | 672 892.00 | 672 892.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 669.00 | |
FQ Other income | | | 103.00 | |
FR Total operating income (I) | | | 673 664.00 | |
FS Purchases of goods (including customs duties) | | | 464 686.00 | |
FW Other purchases and external expenses | | | 89 582.00 | |
FX Taxes, duties, and similar payments | | | 2 512.00 | |
FY Salaries and Wages | | | 99 953.00 | |
FZ Social Security Contributions | | | 29 159.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 071.00 | |
GE Other Expenses | | | 19 418.00 | |
GF Total Operating Expenses (II) | | | 708 383.00 | |
GG - OPERATING RESULT (I - II) | | | -34 718.00 | |
GR Interest and similar expenses | | | 358.00 | |
GU Total financial expenses (VI) | | | 358.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -358.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 076.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 19 053.00 | | | 19 053.00 |
HL TOTAL REVENUE (I + III + V + VII) | 673 664.00 | 631 016.00 | | 673 664.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 708 741.00 | 648 173.00 | | 708 741.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -35 076.00 | -17 157.00 | | -35 076.00 |
| |
| 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 | 100 225.00 | | | 100 225.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 137.00 | |
I4 DECREASES Grand Total | | | 100 225.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 84 088.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 84 088.00 | | | 84 088.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 137.00 | | | 6 137.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 82 487.00 | 3 071.00 | | 82 487.00 |
PE DEPRECIATION Total including other intangible assets | 10 000.00 | | | 10 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 72 487.00 | 3 071.00 | | 72 487.00 |
| |
| 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 | 121 680.00 | 121 680.00 | | 121 680.00 |
8C Staff and Related Accounts | 7 065.00 | 7 065.00 | | 7 065.00 |
8D Social Security and Other Social Organizations | 5 380.00 | 5 380.00 | | 5 380.00 |
UT Other financial assets | 6 137.00 | 6 137.00 | | 6 137.00 |
UX Other trade receivables | 1 346.00 | 1 346.00 | | 1 346.00 |
VB VAT | 766.00 | 766.00 | | 766.00 |
VG Loans with a maturity of up to one year at origin | 16.00 | 16.00 | | 16.00 |
VQ Other Taxes, Duties, and Similar Debts | 341.00 | 341.00 | | 341.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 250.00 | 8 250.00 | | 8 250.00 |
VW VAT | 2 441.00 | 2 441.00 | | 2 441.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 136 925.00 | 136 925.00 | | 136 925.00 |
