| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 475.00 | 475.00 | | 475.00 |
AH Goodwill | 45 000.00 | | 45 000.00 | 45 000.00 |
AP Buildings | 2 050.00 | 1 366.00 | 684.00 | 2 050.00 |
AT Other tangible assets | 7 087.00 | 6 078.00 | 1 009.00 | 7 087.00 |
BH Other financial assets | 5 400.00 | | 5 400.00 | 5 400.00 |
BJ TOTAL (I) | 60 012.00 | 7 918.00 | 52 093.00 | 60 012.00 |
BT Goods | 40 072.00 | | 40 072.00 | 40 072.00 |
BV Advances and down payments on orders | 254.00 | | 254.00 | 254.00 |
BX Customers and related accounts | 241.00 | | 241.00 | 241.00 |
BZ Other receivables | 566.00 | | 566.00 | 566.00 |
CF Cash and cash equivalents | 305.00 | | 305.00 | 305.00 |
CH Prepaid expenses | 638.00 | | 638.00 | 638.00 |
CJ TOTAL (II) | 42 076.00 | | 42 076.00 | 42 076.00 |
CO Grand total (0 to V) | 102 088.00 | 7 918.00 | 94 169.00 | 102 088.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 618.00 | 106.00 | | 618.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 110.00 | 512.00 | | 110.00 |
DL TOTAL (I) | 10 729.00 | 10 618.00 | | 10 729.00 |
DU Loans and Debts from Credit Institutions (3) | 9 885.00 | 17 979.00 | | 9 885.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 874.00 | 31 209.00 | | 58 874.00 |
DW Advances and down payments received on current orders | | 50.00 | | |
DX Trade payables and related accounts | 12 575.00 | 14 496.00 | | 12 575.00 |
DY Tax and social security liabilities | 2 103.00 | 36 761.00 | | 2 103.00 |
EA Other liabilities | 4.00 | 4.00 | | 4.00 |
EC TOTAL (IV) | 83 441.00 | 100 499.00 | | 83 441.00 |
EE Grand total (I to V) | 94 169.00 | 111 118.00 | | 94 169.00 |
EI Including equity loans | 58 874.00 | | | 58 874.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 107 282.00 | |
FD Production sold - goods | | | 1 522.00 | |
FJ Net sales | | | 108 804.00 | |
FQ Other income | | | 15 202.00 | |
FR Total operating income (I) | | | 124 006.00 | |
FS Purchases of goods (including customs duties) | | | 47 958.00 | |
FT Inventory change (goods) | | | 16 458.00 | |
FU Purchases of raw materials and other supplies | | | 120.00 | |
FW Other purchases and external expenses | | | 31 417.00 | |
FX Taxes, duties, and similar payments | | | 1 211.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 7 274.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 503.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 122 947.00 | |
GG - OPERATING RESULT (I - II) | | | 1 059.00 | |
GR Interest and similar expenses | | | 949.00 | |
GU Total financial expenses (VI) | | | 949.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -949.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 110.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 124 006.00 | 131 221.00 | | 124 006.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 896.00 | 130 709.00 | | 123 896.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 110.00 | 512.00 | | 110.00 |
| |
| 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 | 60 012.00 | | | 60 012.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 400.00 | |
IO DECREASES Total including other intangible assets | | | 45 475.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 137.00 | |
KD ACQUISITIONS Total including other intangible assets | 45 475.00 | | | 45 475.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 137.00 | | | 9 137.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 400.00 | | | 5 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 416.00 | 503.00 | | 7 416.00 |
PE DEPRECIATION Total including other intangible assets | 475.00 | | | 475.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 941.00 | 503.00 | | 6 941.00 |
| |
| 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 | 12 575.00 | 12 575.00 | | 12 575.00 |
8D Social Security and Other Social Organizations | 1 029.00 | 1 029.00 | | 1 029.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4.00 | 4.00 | | 4.00 |
VH Loans with a maturity of more than one year at origin | 9 885.00 | 9 885.00 | | 9 885.00 |
VI Group and Associates | 58 874.00 | 58 874.00 | | 58 874.00 |
VK Loans repaid during the year | 8 942.00 | | | 8 942.00 |
VQ Other Taxes, Duties, and Similar Debts | 135.00 | 135.00 | | 135.00 |
VW VAT | 939.00 | 939.00 | | 939.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 441.00 | 83 441.00 | | 83 441.00 |
