| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 583.00 | 3 583.00 | | 3 583.00 |
AH Goodwill | 32 128.00 | | 32 128.00 | 32 128.00 |
AR Technical installations, industrial equipment and tools | 21 359.00 | 21 359.00 | | 21 359.00 |
AT Other tangible assets | 101 747.00 | 90 173.00 | 11 574.00 | 101 747.00 |
BH Other financial assets | 9 174.00 | | 9 174.00 | 9 174.00 |
BJ TOTAL (I) | 167 991.00 | 115 115.00 | 52 876.00 | 167 991.00 |
BT Goods | 24 743.00 | | 24 743.00 | 24 743.00 |
BX Customers and related accounts | 273 214.00 | 2 931.00 | 270 282.00 | 273 214.00 |
BZ Other receivables | 128 525.00 | | 128 525.00 | 128 525.00 |
CF Cash and cash equivalents | 232 611.00 | | 232 611.00 | 232 611.00 |
CH Prepaid expenses | 7 030.00 | | 7 030.00 | 7 030.00 |
CJ TOTAL (II) | 666 123.00 | 2 931.00 | 663 192.00 | 666 123.00 |
CO Grand total (0 to V) | 834 115.00 | 118 046.00 | 716 068.00 | 834 115.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 435 880.00 | | | 435 880.00 |
DH Retained earnings | -243.00 | | | -243.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -60 473.00 | | | -60 473.00 |
DL TOTAL (I) | 419 163.00 | | | 419 163.00 |
DX Trade payables and related accounts | 240 696.00 | | | 240 696.00 |
DY Tax and social security liabilities | 29 961.00 | | | 29 961.00 |
EA Other liabilities | 26 248.00 | | | 26 248.00 |
EC TOTAL (IV) | 296 905.00 | | | 296 905.00 |
EE Grand total (I to V) | 716 068.00 | | | 716 068.00 |
EG Accrued income and payables due within one year | 296 905.00 | | | 296 905.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 854 911.00 | | 1 854 911.00 | 1 854 911.00 |
FG Production sold - services | 18 374.00 | | 18 374.00 | 18 374.00 |
FJ Net sales | 1 873 285.00 | | 1 873 285.00 | 1 873 285.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 42 520.00 | |
FQ Other income | | | 549.00 | |
FR Total operating income (I) | | | 1 916 354.00 | |
FS Purchases of goods (including customs duties) | | | 1 565 763.00 | |
FT Inventory change (goods) | | | 27.00 | |
FU Purchases of raw materials and other supplies | | | 1 551.00 | |
FW Other purchases and external expenses | | | 228 822.00 | |
FX Taxes, duties, and similar payments | | | 3 374.00 | |
FY Salaries and Wages | | | 131 061.00 | |
FZ Social Security Contributions | | | 39 864.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 580.00 | |
GE Other Expenses | | | 15 370.00 | |
GF Total Operating Expenses (II) | | | 1 996 413.00 | |
GG - OPERATING RESULT (I - II) | | | -80 058.00 | |
GL Other interest and similar income | | | 19 608.00 | |
GP Total financial income (V) | | | 19 608.00 | |
GR Interest and similar expenses | | | 23.00 | |
GU Total financial expenses (VI) | | | 23.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 585.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -60 473.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 26 399.00 | | | 26 399.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 935 962.00 | | | 1 935 962.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 996 436.00 | | | 1 996 436.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -60 473.00 | | | -60 473.00 |
| |
| 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 | 167 991.00 | | | 167 991.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 174.00 | |
I4 DECREASES Grand Total | | | 167 991.00 | |
IO DECREASES Total including other intangible assets | | | 35 711.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 123 106.00 | |
KD ACQUISITIONS Total including other intangible assets | 35 711.00 | | | 35 711.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 123 106.00 | | | 123 106.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 174.00 | | | 9 174.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 104 535.00 | 10 580.00 | | 104 535.00 |
PE DEPRECIATION Total including other intangible assets | 3 583.00 | | | 3 583.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 100 952.00 | 10 580.00 | | 100 952.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 19 053.00 | | 16 121.00 | 19 053.00 |
7B Total provisions for depreciation | 19 053.00 | | 16 121.00 | 19 053.00 |
7C Grand total | 19 053.00 | | 16 121.00 | 19 053.00 |
UE of which provisions and reversals: - Operating | | | 16 121.00 | |
| |
| 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 | 240 696.00 | 240 696.00 | | 240 696.00 |
8C Staff and Related Accounts | 3 622.00 | 3 622.00 | | 3 622.00 |
8D Social Security and Other Social Organizations | 16 174.00 | 16 174.00 | | 16 174.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 248.00 | 26 248.00 | | 26 248.00 |
UT Other financial assets | 9 174.00 | | 9 174.00 | 9 174.00 |
UX Other trade receivables | 261 743.00 | 261 748.00 | | 261 743.00 |
VA Doubtful or disputed receivables | 11 465.00 | 11 465.00 | | 11 465.00 |
VB VAT | 11 813.00 | 11 813.00 | | 11 813.00 |
VK Loans repaid during the year | 5 096.00 | | | 5 096.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 269.00 | 2 269.00 | | 2 269.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 116 712.00 | 116 712.00 | | 116 712.00 |
VS Prepaid expenses | 7 030.00 | 7 030.00 | | 7 030.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 417 943.00 | 408 769.00 | 9 174.00 | 417 943.00 |
VW VAT | 7 897.00 | 7 897.00 | | 7 897.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 296 905.00 | 296 905.00 | | 296 905.00 |
