| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 29 441.00 | 29 441.00 | | 29 441.00 |
AP Buildings | 146 214.00 | 146 214.00 | | 146 214.00 |
AR Technical installations, industrial equipment and tools | 518.00 | 518.00 | | 518.00 |
AT Other tangible assets | 13 298.00 | 13 298.00 | | 13 298.00 |
BH Other financial assets | 5 000.00 | | 5 000.00 | 5 000.00 |
BJ TOTAL (I) | 194 470.00 | 189 470.00 | 5 000.00 | 194 470.00 |
BT Goods | 96 437.00 | | 96 437.00 | 96 437.00 |
BX Customers and related accounts | 18 042.00 | | 18 042.00 | 18 042.00 |
BZ Other receivables | 3 641.00 | | 3 641.00 | 3 641.00 |
CF Cash and cash equivalents | 51 617.00 | | 51 617.00 | 51 617.00 |
CH Prepaid expenses | 2 434.00 | | 2 434.00 | 2 434.00 |
CJ TOTAL (II) | 172 170.00 | | 172 170.00 | 172 170.00 |
CO Grand total (0 to V) | 366 640.00 | 189 470.00 | 177 170.00 | 366 640.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 000.00 | | | 18 000.00 |
DD Legal reserve (1) | 431.00 | | | 431.00 |
DH Retained earnings | -95 293.00 | | | -95 293.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 784.00 | | | 22 784.00 |
DL TOTAL (I) | -54 078.00 | | | -54 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 134 168.00 | | | 134 168.00 |
DW Advances and down payments received on current orders | 2 511.00 | | | 2 511.00 |
DX Trade payables and related accounts | 74 824.00 | | | 74 824.00 |
DY Tax and social security liabilities | 19 745.00 | | | 19 745.00 |
EC TOTAL (IV) | 231 248.00 | | | 231 248.00 |
EE Grand total (I to V) | 177 170.00 | | | 177 170.00 |
EG Accrued income and payables due within one year | 118 569.00 | | | 118 569.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 751 830.00 | | 751 830.00 | 751 830.00 |
FG Production sold - services | 1 275.00 | | 1 275.00 | 1 275.00 |
FJ Net sales | 753 105.00 | | 753 105.00 | 753 105.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 500.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 758 620.00 | |
FS Purchases of goods (including customs duties) | | | 556 063.00 | |
FT Inventory change (goods) | | | 5 894.00 | |
FW Other purchases and external expenses | | | 95 435.00 | |
FX Taxes, duties, and similar payments | | | 10 615.00 | |
FY Salaries and Wages | | | 44 400.00 | |
FZ Social Security Contributions | | | 19 367.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 220.00 | |
GE Other Expenses | | | 458.00 | |
GF Total Operating Expenses (II) | | | 733 452.00 | |
GG - OPERATING RESULT (I - II) | | | 25 168.00 | |
GN Positive exchange differences | | | 1.00 | |
GR Interest and similar expenses | | | -2 831.00 | |
GU Total financial expenses (VI) | | | 2 831.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 831.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 500.00 | | | 5 500.00 |
A2 TOTAL ASSETS | 19 367.00 | | | 19 367.00 |
A4 Equity method investments | 417.00 | | | 417.00 |
HA Exceptional income from management transactions | 587.00 | | | 587.00 |
HD Total exceptional income (VII) | 587.00 | | | 587.00 |
HE Exceptional expenses on management operations | 139.00 | | | 139.00 |
HH Total exceptional expenses (VIII) | 139.00 | | | 139.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 448.00 | | | 448.00 |
HL TOTAL REVENUE (I + III + V + VII) | 759 207.00 | | | 759 207.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 736 423.00 | | | 736 423.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 784.00 | | | 22 784.00 |
| |
| 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 | 195 170.00 | | | 195 170.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 000.00 | |
I4 DECREASES Grand Total | | 700.00 | 194 470.00 | |
IO DECREASES Total including other intangible assets | | 700.00 | 29 441.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 160 029.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 141.00 | | | 30 141.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 160 029.00 | | | 160 029.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 000.00 | | | 5 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 188 949.00 | 1 220.00 | 700.00 | 188 949.00 |
PE DEPRECIATION Total including other intangible assets | 30 141.00 | | 700.00 | 30 141.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 158 809.00 | 1 220.00 | | 158 809.00 |
| |
| 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 | 74 824.00 | 74 824.00 | | 74 824.00 |
8D Social Security and Other Social Organizations | 12 873.00 | 12 873.00 | | 12 873.00 |
UT Other financial assets | 5 000.00 | | 5 000.00 | 5 000.00 |
UX Other trade receivables | 18 042.00 | 18 042.00 | | 18 042.00 |
VB VAT | 2 367.00 | 2 367.00 | | 2 367.00 |
VI Group and Associates | 134 168.00 | 24 000.00 | 110 168.00 | 134 168.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 273.00 | 1 273.00 | | 1 273.00 |
VS Prepaid expenses | 2 434.00 | 2 434.00 | | 2 434.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 117.00 | 24 117.00 | 5 000.00 | 29 117.00 |
VW VAT | 6 615.00 | 6 615.00 | | 6 615.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 228 737.00 | 118 569.00 | 110 168.00 | 228 737.00 |
