| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 900.00 | 900.00 | | 900.00 |
AT Other tangible assets | 180 371.00 | 129 193.00 | 51 178.00 | 180 371.00 |
BD Other fixed assets | 14.00 | | 14.00 | 14.00 |
BH Other financial assets | 2 840.00 | | 2 840.00 | 2 840.00 |
BJ TOTAL (I) | 184 126.00 | 130 093.00 | 54 032.00 | 184 126.00 |
BT Goods | 50 807.00 | 4 565.00 | 46 242.00 | 50 807.00 |
BZ Other receivables | 14 739.00 | | 14 739.00 | 14 739.00 |
CD Marketable securities | 12 612.00 | | 12 612.00 | 12 612.00 |
CF Cash and cash equivalents | 3 250.00 | | 3 250.00 | 3 250.00 |
CH Prepaid expenses | 2 125.00 | | 2 125.00 | 2 125.00 |
CJ TOTAL (II) | 83 535.00 | 4 565.00 | 78 970.00 | 83 535.00 |
CO Grand total (0 to V) | 267 661.00 | 134 658.00 | 133 002.00 | 267 661.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 32 607.00 | 24 473.00 | | 32 607.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 522.00 | 8 134.00 | | 6 522.00 |
DL TOTAL (I) | 47 930.00 | 41 407.00 | | 47 930.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 521.00 | 5 438.00 | | 5 521.00 |
DX Trade payables and related accounts | 72 653.00 | 72 057.00 | | 72 653.00 |
DY Tax and social security liabilities | 6 897.00 | 7 692.00 | | 6 897.00 |
EC TOTAL (IV) | 85 072.00 | 85 189.00 | | 85 072.00 |
EE Grand total (I to V) | 133 002.00 | 126 597.00 | | 133 002.00 |
EG Accrued income and payables due within one year | 85 072.00 | 85 189.00 | | 85 072.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 277 463.00 | |
FJ Net sales | | | 277 463.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 277 467.00 | |
FS Purchases of goods (including customs duties) | | | 154 029.00 | |
FT Inventory change (goods) | | | -854.00 | |
FU Purchases of raw materials and other supplies | | | 473.00 | |
FW Other purchases and external expenses | | | 56 195.00 | |
FX Taxes, duties, and similar payments | | | 1 783.00 | |
FY Salaries and Wages | | | 45 755.00 | |
FZ Social Security Contributions | | | 1 690.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 832.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 898.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 269 807.00 | |
GG - OPERATING RESULT (I - II) | | | 7 660.00 | |
GL Other interest and similar income | | | 13.00 | |
GP Total financial income (V) | | | 13.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 673.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 315.00 | | |
HH Total exceptional expenses (VIII) | | 315.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -315.00 | | |
HK Income tax | 1 151.00 | 1 046.00 | | 1 151.00 |
HL TOTAL REVENUE (I + III + V + VII) | 277 481.00 | 271 759.00 | | 277 481.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 270 958.00 | 263 624.00 | | 270 958.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 522.00 | 8 134.00 | | 6 522.00 |
| |
| 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 | 184 126.00 | | | 184 126.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 855.00 | |
I4 DECREASES Grand Total | | | 184 126.00 | |
IO DECREASES Total including other intangible assets | | | 900.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 180 371.00 | |
KD ACQUISITIONS Total including other intangible assets | 900.00 | | | 900.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 180 371.00 | | | 180 371.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 855.00 | | | 2 855.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 122 260.00 | 7 833.00 | | 122 260.00 |
PE DEPRECIATION Total including other intangible assets | 900.00 | | | 900.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 121 360.00 | 7 833.00 | | 121 360.00 |
| |
| 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 | 72 654.00 | 72 654.00 | | 72 654.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 419.00 | 12 419.00 | | 12 419.00 |
UT Other financial assets | 2 840.00 | | 2 840.00 | 2 840.00 |
VA Doubtful or disputed receivables | 14 740.00 | 14 740.00 | | 14 740.00 |
VS Prepaid expenses | 2 125.00 | 2 125.00 | | 2 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 705.00 | 16 865.00 | 2 840.00 | 19 705.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 073.00 | 85 073.00 | | 85 073.00 |
