| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 6 800.00 | 6 800.00 | | 6 800.00 |
AT Other tangible assets | 16 654.00 | 16 091.00 | 563.00 | 16 654.00 |
BJ TOTAL (I) | 23 454.00 | 22 891.00 | 563.00 | 23 454.00 |
BL Raw materials, supplies | | | | |
BT Goods | 90 812.00 | | 90 812.00 | 90 812.00 |
BX Customers and related accounts | 121 058.00 | | 121 058.00 | 121 058.00 |
BZ Other receivables | 1 469.00 | | 1 469.00 | 1 469.00 |
CF Cash and cash equivalents | 88 320.00 | | 88 320.00 | 88 320.00 |
CH Prepaid expenses | 1 634.00 | | 1 634.00 | 1 634.00 |
CJ TOTAL (II) | 303 292.00 | | 303 292.00 | 303 292.00 |
CO Grand total (0 to V) | 326 746.00 | 22 891.00 | 303 856.00 | 326 746.00 |
| |
| 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 | 111 893.00 | 45 377.00 | | 111 893.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -36 401.00 | 66 516.00 | | -36 401.00 |
DL TOTAL (I) | 84 292.00 | 120 693.00 | | 84 292.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 933.00 | 31 341.00 | | 35 933.00 |
DX Trade payables and related accounts | 95 859.00 | 151 762.00 | | 95 859.00 |
DY Tax and social security liabilities | 86 929.00 | 11 244.00 | | 86 929.00 |
EA Other liabilities | 843.00 | | | 843.00 |
EC TOTAL (IV) | 219 564.00 | 194 347.00 | | 219 564.00 |
EE Grand total (I to V) | 303 856.00 | 315 040.00 | | 303 856.00 |
EG Accrued income and payables due within one year | 219 564.00 | 194 347.00 | | 219 564.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 611 805.00 | | 611 805.00 | 611 805.00 |
FJ Net sales | 611 805.00 | | 611 805.00 | 611 805.00 |
FO Operating subsidies | | | 1 043.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 612 853.00 | |
FS Purchases of goods (including customs duties) | | | 400 171.00 | |
FT Inventory change (goods) | | | 15 473.00 | |
FU Purchases of raw materials and other supplies | | | 3 752.00 | |
FV Inventory change (raw materials and supplies) | | | 1 250.00 | |
FW Other purchases and external expenses | | | 124 125.00 | |
FX Taxes, duties, and similar payments | | | 1 658.00 | |
FZ Social Security Contributions | | | 5 505.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 861.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 552 799.00 | |
GG - OPERATING RESULT (I - II) | | | 60 053.00 | |
GR Interest and similar expenses | | | 1 560.00 | |
GU Total financial expenses (VI) | | | 1 560.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 560.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 493.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 5 505.00 | 7 190.00 | | 5 505.00 |
HA Exceptional income from management transactions | | 4 097.00 | | |
HD Total exceptional income (VII) | | 4 097.00 | | |
HE Exceptional expenses on management operations | 83 471.00 | 192.00 | | 83 471.00 |
HH Total exceptional expenses (VIII) | 83 471.00 | 192.00 | | 83 471.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -83 471.00 | 3 905.00 | | -83 471.00 |
HK Income tax | 11 423.00 | 10 588.00 | | 11 423.00 |
HL TOTAL REVENUE (I + III + V + VII) | 612 853.00 | 809 747.00 | | 612 853.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 649 253.00 | 743 231.00 | | 649 253.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -36 401.00 | 66 516.00 | | -36 401.00 |
| |
| 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 | 23 454.00 | | | 23 454.00 |
I4 DECREASES Grand Total | | | 23 454.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 454.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 454.00 | | | 23 454.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 029.00 | 861.00 | | 22 029.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 029.00 | 861.00 | | 22 029.00 |
| |
| 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 | 95 859.00 | 95 859.00 | | 95 859.00 |
8D Social Security and Other Social Organizations | 1 583.00 | 1 583.00 | | 1 583.00 |
8E Income Taxes | 831.00 | 831.00 | | 831.00 |
8K Other liabilities (including liabilities related to repo transactions) | 843.00 | 843.00 | | 843.00 |
UX Other trade receivables | 121 058.00 | 121 058.00 | | 121 058.00 |
VB VAT | 874.00 | 874.00 | | 874.00 |
VI Group and Associates | 35 933.00 | 35 933.00 | | 35 933.00 |
VQ Other Taxes, Duties, and Similar Debts | 83 834.00 | 83 834.00 | | 83 834.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 595.00 | 595.00 | | 595.00 |
VS Prepaid expenses | 1 634.00 | 1 634.00 | | 1 634.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 124 160.00 | 124 160.00 | | 124 160.00 |
VW VAT | 681.00 | 681.00 | | 681.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 219 564.00 | 219 564.00 | | 219 564.00 |
