| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 10 847.00 | | 10 847.00 | 10 847.00 |
AR Technical installations, industrial equipment and tools | 13 246.00 | 13 246.00 | | 13 246.00 |
AT Other tangible assets | 59 922.00 | 58 589.00 | 1 333.00 | 59 922.00 |
BH Other financial assets | 200.00 | | 200.00 | 200.00 |
BJ TOTAL (I) | 84 215.00 | 71 835.00 | 12 380.00 | 84 215.00 |
BT Goods | 137 301.00 | | 137 301.00 | 137 301.00 |
BX Customers and related accounts | 75 682.00 | | 75 682.00 | 75 682.00 |
BZ Other receivables | 5 691.00 | | 5 691.00 | 5 691.00 |
CF Cash and cash equivalents | 9 404.00 | | 9 404.00 | 9 404.00 |
CH Prepaid expenses | 469.00 | | 469.00 | 469.00 |
CJ TOTAL (II) | 228 547.00 | | 228 547.00 | 228 547.00 |
CO Grand total (0 to V) | 312 762.00 | 71 835.00 | 240 927.00 | 312 762.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 000.00 | 23 000.00 | | 23 000.00 |
DD Legal reserve (1) | 2 300.00 | 2 300.00 | | 2 300.00 |
DG Other reserves | 340 194.00 | 340 194.00 | | 340 194.00 |
DH Retained earnings | -253 800.00 | -225 931.00 | | -253 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 049.00 | -27 869.00 | | -5 049.00 |
DL TOTAL (I) | 106 645.00 | 111 693.00 | | 106 645.00 |
DU Loans and Debts from Credit Institutions (3) | | 37.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 61 341.00 | 84 122.00 | | 61 341.00 |
DX Trade payables and related accounts | 51 516.00 | 52 633.00 | | 51 516.00 |
DY Tax and social security liabilities | 21 004.00 | 29 008.00 | | 21 004.00 |
EA Other liabilities | 421.00 | | | 421.00 |
EC TOTAL (IV) | 134 282.00 | 165 800.00 | | 134 282.00 |
EE Grand total (I to V) | 240 927.00 | 277 493.00 | | 240 927.00 |
EG Accrued income and payables due within one year | 134 282.00 | 165 800.00 | | 134 282.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 37.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 569 449.00 | |
FJ Net sales | | | 569 449.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 428.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 577 876.00 | |
FS Purchases of goods (including customs duties) | | | 387 805.00 | |
FT Inventory change (goods) | | | 13 152.00 | |
FW Other purchases and external expenses | | | 68 486.00 | |
FX Taxes, duties, and similar payments | | | 4 763.00 | |
FY Salaries and Wages | | | 79 852.00 | |
FZ Social Security Contributions | | | 26 667.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 927.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 582 663.00 | |
GG - OPERATING RESULT (I - II) | | | -4 787.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 787.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 262.00 | 1 000.00 | | 262.00 |
HH Total exceptional expenses (VIII) | 262.00 | 1 000.00 | | 262.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -262.00 | -1 000.00 | | -262.00 |
HL TOTAL REVENUE (I + III + V + VII) | 577 876.00 | 588 793.00 | | 577 876.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 582 925.00 | 616 662.00 | | 582 925.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 049.00 | -27 869.00 | | -5 049.00 |
| |
| 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 | 84 215.00 | | | 84 215.00 |
I3 DECREASES Total Financial Fixed Assets | | | 200.00 | |
I4 DECREASES Grand Total | | | 84 215.00 | |
IO DECREASES Total including other intangible assets | | | 10 847.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 73 168.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 847.00 | | | 10 847.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 73 168.00 | | | 73 168.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 200.00 | | | 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 69 908.00 | 1 927.00 | 71 835.00 | 69 908.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 69 908.00 | 1 927.00 | 71 835.00 | 69 908.00 |
| |
| 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 | 51 516.00 | 51 516.00 | | 51 516.00 |
8D Social Security and Other Social Organizations | 21 004.00 | 21 004.00 | | 21 004.00 |
8K Other liabilities (including liabilities related to repo transactions) | 422.00 | 422.00 | | 422.00 |
UT Other financial assets | 200.00 | | 200.00 | 200.00 |
UX Other trade receivables | 75 682.00 | 75 682.00 | | 75 682.00 |
VI Group and Associates | 61 341.00 | 61 341.00 | | 61 341.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 691.00 | 5 691.00 | | 5 691.00 |
VS Prepaid expenses | 469.00 | 469.00 | | 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 042.00 | 81 842.00 | 200.00 | 82 042.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 134 282.00 | 134 282.00 | | 134 282.00 |
