| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 450.00 | 450.00 | | 450.00 |
AR Technical installations, industrial equipment and tools | 10 588.00 | 10 588.00 | | 10 588.00 |
AT Other tangible assets | 5 203.00 | 5 203.00 | | 5 203.00 |
BH Other financial assets | 1 018.00 | | 1 018.00 | 1 018.00 |
BJ TOTAL (I) | 17 260.00 | 16 242.00 | 1 018.00 | 17 260.00 |
BL Raw materials, supplies | 1 853.00 | | 1 853.00 | 1 853.00 |
BN Goods in progress | 8 177.00 | | 8 177.00 | 8 177.00 |
BT Goods | 11 475.00 | | 11 475.00 | 11 475.00 |
BX Customers and related accounts | 100 434.00 | 3 996.00 | 96 438.00 | 100 434.00 |
BZ Other receivables | 5 550.00 | | 5 550.00 | 5 550.00 |
CF Cash and cash equivalents | 28 478.00 | | 28 478.00 | 28 478.00 |
CH Prepaid expenses | 709.00 | | 709.00 | 709.00 |
CJ TOTAL (II) | 156 678.00 | 3 996.00 | 152 681.00 | 156 678.00 |
CO Grand total (0 to V) | 173 939.00 | 20 239.00 | 153 699.00 | 173 939.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DG Other reserves | 19 545.00 | | | 19 545.00 |
DH Retained earnings | -17 278.00 | | | -17 278.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 812.00 | | | -3 812.00 |
DL TOTAL (I) | 20 453.00 | | | 20 453.00 |
DP Provisions for Risks | 4 207.00 | | | 4 207.00 |
DR TOTAL (IV) | 4 207.00 | | | 4 207.00 |
DX Trade payables and related accounts | 105 962.00 | | | 105 962.00 |
DY Tax and social security liabilities | 23 076.00 | | | 23 076.00 |
EC TOTAL (IV) | 129 039.00 | | | 129 039.00 |
EE Grand total (I to V) | 153 699.00 | | | 153 699.00 |
EG Accrued income and payables due within one year | 129 039.00 | | | 129 039.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 293 351.00 | | 293 351.00 | 293 351.00 |
FG Production sold - services | 143 475.00 | | 143 475.00 | 143 475.00 |
FJ Net sales | 436 826.00 | | 436 826.00 | 436 826.00 |
FM Inventory production | | | 6 708.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 185.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 447 725.00 | |
FS Purchases of goods (including customs duties) | | | 209 312.00 | |
FT Inventory change (goods) | | | -1 379.00 | |
FU Purchases of raw materials and other supplies | | | 85 073.00 | |
FV Inventory change (raw materials and supplies) | | | 199.00 | |
FW Other purchases and external expenses | | | 59 072.00 | |
FX Taxes, duties, and similar payments | | | 4 940.00 | |
FY Salaries and Wages | | | 65 766.00 | |
FZ Social Security Contributions | | | 24 126.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 4 207.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 451 324.00 | |
GG - OPERATING RESULT (I - II) | | | -3 598.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 598.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 214.00 | | | 214.00 |
HH Total exceptional expenses (VIII) | 214.00 | | | 214.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -214.00 | | | -214.00 |
HL TOTAL REVENUE (I + III + V + VII) | 447 725.00 | | | 447 725.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 451 538.00 | | | 451 538.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 812.00 | | | -3 812.00 |
HP References: Equipment leasing | 3 500.00 | | | 3 500.00 |
| |
| 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 | 17 260.00 | | | 17 260.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 018.00 | |
I4 DECREASES Grand Total | | | 17 260.00 | |
IO DECREASES Total including other intangible assets | | | 450.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 792.00 | |
KD ACQUISITIONS Total including other intangible assets | 450.00 | | | 450.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 792.00 | | | 15 792.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 018.00 | | | 1 018.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 242.00 | | | 16 242.00 |
PE DEPRECIATION Total including other intangible assets | 450.00 | | | 450.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 792.00 | | | 15 792.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | 3 488.00 | 4 207.00 | 3 488.00 | 3 488.00 |
7C Grand total | 3 488.00 | 4 207.00 | 3 488.00 | 3 488.00 |
UE of which provisions and reversals: - Operating | | 4 207.00 | 3 488.00 | |
| |
| 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 | 105 962.00 | 105 962.00 | | 105 962.00 |
8D Social Security and Other Social Organizations | 23 077.00 | 23 077.00 | | 23 077.00 |
UT Other financial assets | 1 018.00 | | 1 018.00 | 1 018.00 |
UX Other trade receivables | 100 435.00 | 100 435.00 | | 100 435.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 550.00 | 5 550.00 | | 5 550.00 |
VS Prepaid expenses | 709.00 | 709.00 | | 709.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 107 712.00 | 106 694.00 | 1 018.00 | 107 712.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 129 039.00 | 129 039.00 | | 129 039.00 |
