| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 119.00 | 3 119.00 | | 3 119.00 |
AP Buildings | 115 680.00 | 105 778.00 | 9 902.00 | 115 680.00 |
AR Technical installations, industrial equipment and tools | 153 849.00 | 114 236.00 | 39 613.00 | 153 849.00 |
AT Other tangible assets | 137 734.00 | 137 734.00 | | 137 734.00 |
BD Other fixed assets | 110.00 | | 110.00 | 110.00 |
BH Other financial assets | 96.00 | | 96.00 | 96.00 |
BJ TOTAL (I) | 410 969.00 | 360 867.00 | 50 102.00 | 410 969.00 |
BL Raw materials, supplies | 2 668.00 | | 2 668.00 | 2 668.00 |
BT Goods | 164 700.00 | | 164 700.00 | 164 700.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 290 616.00 | | 290 616.00 | 290 616.00 |
BZ Other receivables | 20 288.00 | | 20 288.00 | 20 288.00 |
CF Cash and cash equivalents | 22 799.00 | | 22 799.00 | 22 799.00 |
CH Prepaid expenses | 11 746.00 | | 11 746.00 | 11 746.00 |
CJ TOTAL (II) | 512 817.00 | | 512 817.00 | 512 817.00 |
CO Grand total (0 to V) | 923 787.00 | 360 867.00 | 562 919.00 | 923 787.00 |
CU Other investments | 381.00 | | 381.00 | 381.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 177 674.00 | 177 674.00 | | 177 674.00 |
DD Legal reserve (1) | 17 767.00 | 17 767.00 | | 17 767.00 |
DG Other reserves | 54 784.00 | 50 972.00 | | 54 784.00 |
DH Retained earnings | 200 647.00 | 200 647.00 | | 200 647.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 399.00 | 3 812.00 | | -2 399.00 |
DL TOTAL (I) | 448 474.00 | 450 873.00 | | 448 474.00 |
DU Loans and Debts from Credit Institutions (3) | | 130 013.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 63 990.00 | 69 315.00 | | 63 990.00 |
DX Trade payables and related accounts | 26 291.00 | 15 342.00 | | 26 291.00 |
DY Tax and social security liabilities | 24 063.00 | 39 314.00 | | 24 063.00 |
EA Other liabilities | 101.00 | 119.00 | | 101.00 |
EB Prepaid income (2) | | 667.00 | | |
EC TOTAL (IV) | 114 445.00 | 254 770.00 | | 114 445.00 |
EE Grand total (I to V) | 562 919.00 | 705 643.00 | | 562 919.00 |
EG Accrued income and payables due within one year | 114 445.00 | 254 770.00 | | 114 445.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 130 013.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 059 455.00 | | 2 059 455.00 | 2 059 455.00 |
FJ Net sales | 2 059 455.00 | | 2 059 455.00 | 2 059 455.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 511.00 | |
FQ Other income | | | 218.00 | |
FR Total operating income (I) | | | 2 067 184.00 | |
FS Purchases of goods (including customs duties) | | | 1 815 257.00 | |
FT Inventory change (goods) | | | -12 500.00 | |
FU Purchases of raw materials and other supplies | | | 124 618.00 | |
FV Inventory change (raw materials and supplies) | | | 1 111.00 | |
FW Other purchases and external expenses | | | 61 254.00 | |
FX Taxes, duties, and similar payments | | | 8 518.00 | |
FY Salaries and Wages | | | 48 860.00 | |
FZ Social Security Contributions | | | 1 480.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 160.00 | |
GE Other Expenses | | | 6 345.00 | |
GF Total Operating Expenses (II) | | | 2 067 104.00 | |
GG - OPERATING RESULT (I - II) | | | 81.00 | |
GL Other interest and similar income | | | 10.00 | |
GP Total financial income (V) | | | 10.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 10.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 511.00 | 11 369.00 | | 7 511.00 |
HA Exceptional income from management transactions | 79.00 | 13.00 | | 79.00 |
HB Exceptional income from capital transactions | | 10 212.00 | | |
HD Total exceptional income (VII) | 79.00 | 10 225.00 | | 79.00 |
HE Exceptional expenses on management operations | 1 874.00 | 1 335.00 | | 1 874.00 |
HF Exceptional expenses on capital transactions | | 4 531.00 | | |
HG Exceptional depreciation and provisions | 695.00 | | | 695.00 |
HH Total exceptional expenses (VIII) | 2 569.00 | 5 867.00 | | 2 569.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 490.00 | 4 358.00 | | -2 490.00 |
HK Income tax | | -230.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 067 273.00 | 2 263 542.00 | | 2 067 273.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 069 673.00 | 2 259 730.00 | | 2 069 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 399.00 | 3 812.00 | | -2 399.00 |
| |
| 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 | 411 047.00 | | 2 309.00 | 411 047.00 |
I3 DECREASES Total Financial Fixed Assets | | | 587.00 | |
I4 DECREASES Grand Total | | 2 387.00 | 410 969.00 | |
IO DECREASES Total including other intangible assets | | | 3 119.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 387.00 | 407 263.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 119.00 | | | 3 119.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 407 350.00 | | 2 300.00 | 407 350.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 578.00 | | 9.00 | 578.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 350 399.00 | 12 855.00 | 2 387.00 | 350 399.00 |
PE DEPRECIATION Total including other intangible assets | 3 119.00 | | | 3 119.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 347 280.00 | 12 855.00 | 2 387.00 | 347 280.00 |
| |
| 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 | 26 291.00 | 26 291.00 | | 26 291.00 |
8C Staff and Related Accounts | 2 428.00 | 2 428.00 | | 2 428.00 |
8D Social Security and Other Social Organizations | 397.00 | 397.00 | | 397.00 |
8K Other liabilities (including liabilities related to repo transactions) | 101.00 | 101.00 | | 101.00 |
UT Other financial assets | 96.00 | | 96.00 | 96.00 |
UX Other trade receivables | 290 616.00 | 290 616.00 | | 290 616.00 |
VB VAT | 18 815.00 | 18 815.00 | | 18 815.00 |
VI Group and Associates | 63 990.00 | 63 990.00 | | 63 990.00 |
VQ Other Taxes, Duties, and Similar Debts | 37.00 | 37.00 | | 37.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 473.00 | 1 473.00 | | 1 473.00 |
VS Prepaid expenses | 11 746.00 | 11 746.00 | | 11 746.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 322 746.00 | 322 650.00 | 96.00 | 322 746.00 |
VW VAT | 21 201.00 | 21 201.00 | | 21 201.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 445.00 | 114 445.00 | | 114 445.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 8 214.00 | | | 8 214.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 523.00 | | | 10 523.00 |
ST Other accounts | 42 914.00 | | | 42 914.00 |
XQ Rental, rental and co-ownership charges | 6 905.00 | | | 6 905.00 |
YT Subcontracting | 912.00 | | | 912.00 |
YW Business tax | 304.00 | | | 304.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 518.00 | | | 8 518.00 |
YY Amount of VAT collected | 152 368.00 | | | 152 368.00 |
YZ Total deductible VAT on goods and services | 187 610.00 | | | 187 610.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 61 254.00 | | | 61 254.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
