| |
| 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 | 46 325.00 | 38 428.00 | 7 897.00 | 46 325.00 |
BH Other financial assets | 16 465.00 | | 16 465.00 | 16 465.00 |
BJ TOTAL (I) | 72 790.00 | 48 428.00 | 24 362.00 | 72 790.00 |
BV Advances and down payments on orders | 3 029.00 | | 3 029.00 | 3 029.00 |
BX Customers and related accounts | 5 461.00 | | 5 461.00 | 5 461.00 |
BZ Other receivables | 22 884.00 | | 22 884.00 | 22 884.00 |
CF Cash and cash equivalents | 27 380.00 | | 27 380.00 | 27 380.00 |
CJ TOTAL (II) | 58 755.00 | | 58 755.00 | 58 755.00 |
CO Grand total (0 to V) | 131 546.00 | 48 428.00 | 83 118.00 | 131 546.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 164.00 | 164.00 | | 164.00 |
DH Retained earnings | -63 321.00 | -34 165.00 | | -63 321.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 602.00 | -29 156.00 | | 14 602.00 |
DL TOTAL (I) | -47 454.00 | -62 056.00 | | -47 454.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 376.00 | 52 290.00 | | 57 376.00 |
DX Trade payables and related accounts | 46 245.00 | 117 442.00 | | 46 245.00 |
DY Tax and social security liabilities | 26 951.00 | 26 743.00 | | 26 951.00 |
EC TOTAL (IV) | 130 572.00 | 196 476.00 | | 130 572.00 |
EE Grand total (I to V) | 83 118.00 | 134 419.00 | | 83 118.00 |
EI Including equity loans | 57 376.00 | | | 57 376.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 183 477.00 | | 1 183 477.00 | 1 183 477.00 |
FG Production sold - services | 4 550.00 | | 4 550.00 | 4 550.00 |
FJ Net sales | 1 188 028.00 | | 1 188 028.00 | 1 188 028.00 |
FQ Other income | | | 19.00 | |
FR Total operating income (I) | | | 1 188 048.00 | |
FS Purchases of goods (including customs duties) | | | 823 562.00 | |
FW Other purchases and external expenses | | | 167 606.00 | |
FX Taxes, duties, and similar payments | | | 12 347.00 | |
FY Salaries and Wages | | | 110 253.00 | |
FZ Social Security Contributions | | | 20 017.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 268.00 | |
GE Other Expenses | | | 34 845.00 | |
GF Total Operating Expenses (II) | | | 1 171 901.00 | |
GG - OPERATING RESULT (I - II) | | | 16 146.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 544.00 | |
GU Total financial expenses (VI) | | | 1 544.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 544.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 602.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 204.00 | | |
HH Total exceptional expenses (VIII) | | 204.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -204.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 188 048.00 | 1 090 170.00 | | 1 188 048.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 173 446.00 | 1 119 327.00 | | 1 173 446.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 602.00 | -29 156.00 | | 14 602.00 |
| |
| 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 | 72 436.00 | | 16 465.00 | 72 436.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 16 110.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 16 110.00 | 16 465.00 | |
I4 DECREASES Grand Total | | 16 110.00 | 72 790.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 46 325.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 46 325.00 | | | 46 325.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 111.00 | | 16 464.00 | 16 111.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 160.00 | 3 268.00 | | 45 160.00 |
PE DEPRECIATION Total including other intangible assets | 10 000.00 | | | 10 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 160.00 | 3 268.00 | | 35 160.00 |
| |
| 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 | 46 245.00 | 46 245.00 | | 46 245.00 |
8C Staff and Related Accounts | 10 744.00 | 10 744.00 | | 10 744.00 |
8D Social Security and Other Social Organizations | 4 766.00 | 4 766.00 | | 4 766.00 |
UT Other financial assets | 16 465.00 | 16 465.00 | | 16 465.00 |
UX Other trade receivables | 5 461.00 | 5 461.00 | | 5 461.00 |
VB VAT | 1 254.00 | 1 254.00 | | 1 254.00 |
VI Group and Associates | 57 376.00 | 57 376.00 | | 57 376.00 |
VM Income taxes | 21 629.00 | 21 629.00 | | 21 629.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 465.00 | 5 465.00 | | 5 465.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 810.00 | 44 810.00 | | 44 810.00 |
VW VAT | 5 974.00 | 5 974.00 | | 5 974.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 572.00 | 130 572.00 | | 130 572.00 |
