| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 3.00 | |
AR Technical installations, industrial equipment and tools | | | 9 308.00 | |
AT Other tangible assets | | | 11 601.00 | |
BJ TOTAL (I) | | | 20 912.00 | |
BT Goods | | | 41 393.00 | |
BX Customers and related accounts | | | 65 144.00 | |
BZ Other receivables | | | 42 594.00 | |
CF Cash and cash equivalents | | | 47 003.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 196 135.00 | |
CO Grand total (0 to V) | | | 217 047.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 63 104.00 | 63 104.00 | | 63 104.00 |
DD Legal reserve (1) | 6 310.00 | 6 310.00 | | 6 310.00 |
DE Statutory or contractual reserves | 8 921.00 | 8 921.00 | | 8 921.00 |
DH Retained earnings | -59 341.00 | -38 301.00 | | -59 341.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -65 116.00 | -21 041.00 | | -65 116.00 |
DL TOTAL (I) | -46 122.00 | 18 994.00 | | -46 122.00 |
DU Loans and Debts from Credit Institutions (3) | 35 000.00 | | | 35 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 469.00 | 57 464.00 | | 75 469.00 |
DX Trade payables and related accounts | 90 841.00 | 96 175.00 | | 90 841.00 |
DY Tax and social security liabilities | 40 111.00 | 34 831.00 | | 40 111.00 |
EA Other liabilities | 21 749.00 | | | 21 749.00 |
EC TOTAL (IV) | 263 169.00 | 188 470.00 | | 263 169.00 |
EE Grand total (I to V) | 217 047.00 | 207 464.00 | | 217 047.00 |
EG Accrued income and payables due within one year | 239 813.00 | 188 470.00 | | 239 813.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 707 751.00 | |
FJ Net sales | | | 707 751.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 249.00 | |
FQ Other income | | | 181.00 | |
FR Total operating income (I) | | | 727 181.00 | |
FS Purchases of goods (including customs duties) | | | 479 665.00 | |
FT Inventory change (goods) | | | 10 662.00 | |
FW Other purchases and external expenses | | | 74 739.00 | |
FX Taxes, duties, and similar payments | | | 7 525.00 | |
FY Salaries and Wages | | | 171 562.00 | |
FZ Social Security Contributions | | | 40 382.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 457.00 | |
GE Other Expenses | | | 170.00 | |
GF Total Operating Expenses (II) | | | 792 162.00 | |
GG - OPERATING RESULT (I - II) | | | -64 981.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -64 981.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | | | -135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 727 181.00 | 837 893.00 | | 727 181.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 792 297.00 | 858 933.00 | | 792 297.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -65 116.00 | -21 041.00 | | -65 116.00 |
| |
| 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 | 71 104.00 | | 4 283.00 | 71 104.00 |
I4 DECREASES Grand Total | | | 75 386.00 | |
IO DECREASES Total including other intangible assets | | | 1 105.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 74 281.00 | |
KD ACQUISITIONS Total including other intangible assets | 976.00 | | 129.00 | 976.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 70 128.00 | | 4 154.00 | 70 128.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 47 017.00 | 7 457.00 | 54 474.00 | 47 017.00 |
PE DEPRECIATION Total including other intangible assets | 976.00 | 126.00 | 1 102.00 | 976.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46 041.00 | 7 331.00 | 53 372.00 | 46 041.00 |
| |
| 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 | 90 841.00 | 90 841.00 | | 90 841.00 |
8C Staff and Related Accounts | 12 817.00 | 12 817.00 | | 12 817.00 |
8D Social Security and Other Social Organizations | 15 990.00 | 15 990.00 | | 15 990.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 749.00 | 21 749.00 | | 21 749.00 |
UX Other trade receivables | 64 189.00 | 64 189.00 | | 64 189.00 |
VA Doubtful or disputed receivables | 955.00 | | 955.00 | 955.00 |
VB VAT | 4 665.00 | 4 665.00 | | 4 665.00 |
VC Group and associates | 27 500.00 | 27 500.00 | | 27 500.00 |
VH Loans with a maturity of more than one year at origin | 35 000.00 | 11 643.00 | 23 357.00 | 35 000.00 |
VI Group and Associates | 75 469.00 | 75 469.00 | | 75 469.00 |
VJ Loans taken out during the year | 35 000.00 | | | 35 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 285.00 | 4 285.00 | | 4 285.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 430.00 | 10 430.00 | | 10 430.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 107 739.00 | 106 784.00 | 955.00 | 107 739.00 |
VW VAT | 7 019.00 | 7 019.00 | | 7 019.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 263 169.00 | 239 813.00 | 23 357.00 | 263 169.00 |
