| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 000.00 | 10 000.00 | | 10 000.00 |
AR Technical installations, industrial equipment and tools | 1 075.00 | 181.00 | 894.00 | 1 075.00 |
AT Other tangible assets | 47 444.00 | 44 345.00 | 3 099.00 | 47 444.00 |
BH Other financial assets | 17 107.00 | | 17 107.00 | 17 107.00 |
BJ TOTAL (I) | 75 626.00 | 54 526.00 | 21 100.00 | 75 626.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 31 100.00 | | 31 100.00 | 31 100.00 |
BZ Other receivables | 11 410.00 | | 11 410.00 | 11 410.00 |
CF Cash and cash equivalents | 75 720.00 | | 75 720.00 | 75 720.00 |
CJ TOTAL (II) | 118 231.00 | | 118 231.00 | 118 231.00 |
CO Grand total (0 to V) | 193 857.00 | 54 526.00 | 139 331.00 | 193 857.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 164.00 | 164.00 | | 164.00 |
DH Retained earnings | -81 040.00 | -48 719.00 | | -81 040.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 890.00 | -32 320.00 | | -9 890.00 |
DL TOTAL (I) | -89 666.00 | -79 775.00 | | -89 666.00 |
DV Miscellaneous Loans and Financial Debts (4) | 91 063.00 | 83 560.00 | | 91 063.00 |
DX Trade payables and related accounts | 86 717.00 | 53 410.00 | | 86 717.00 |
DY Tax and social security liabilities | 32 136.00 | 32 243.00 | | 32 136.00 |
EA Other liabilities | 19 079.00 | 12 237.00 | | 19 079.00 |
EC TOTAL (IV) | 228 997.00 | 181 452.00 | | 228 997.00 |
EE Grand total (I to V) | 139 331.00 | 101 676.00 | | 139 331.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 144 748.00 | | 1 144 748.00 | 1 144 748.00 |
FG Production sold - services | 25 886.00 | | 25 886.00 | 25 886.00 |
FJ Net sales | 1 170 635.00 | | 1 170 635.00 | 1 170 635.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 894.00 | |
FQ Other income | | | 67.00 | |
FR Total operating income (I) | | | 1 177 597.00 | |
FS Purchases of goods (including customs duties) | | | 781 564.00 | |
FW Other purchases and external expenses | | | 179 081.00 | |
FX Taxes, duties, and similar payments | | | 10 536.00 | |
FY Salaries and Wages | | | 142 147.00 | |
FZ Social Security Contributions | | | 37 926.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 239.00 | |
GE Other Expenses | | | 31 933.00 | |
GF Total Operating Expenses (II) | | | 1 186 429.00 | |
GG - OPERATING RESULT (I - II) | | | -8 832.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 058.00 | |
GU Total financial expenses (VI) | | | 1 058.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 058.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 890.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 894.00 | | | 6 894.00 |
A4 Equity method investments | 31 634.00 | | | 31 634.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 177 597.00 | 1 033 790.00 | | 1 177 597.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 187 487.00 | 1 066 111.00 | | 1 187 487.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 890.00 | -32 320.00 | | -9 890.00 |
| |
| 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 | 73 198.00 | | 2 428.00 | 73 198.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 107.00 | |
I4 DECREASES Grand Total | | | 75 626.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 519.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 46 325.00 | | 2 194.00 | 46 325.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 873.00 | | 234.00 | 16 873.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 287.00 | 3 239.00 | | 51 287.00 |
PE DEPRECIATION Total including other intangible assets | 10 000.00 | | | 10 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 287.00 | 3 239.00 | | 41 287.00 |
| |
| 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 | 86 717.00 | 86 717.00 | | 86 717.00 |
8C Staff and Related Accounts | 11 498.00 | 11 498.00 | | 11 498.00 |
8D Social Security and Other Social Organizations | 8 211.00 | 8 211.00 | | 8 211.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 079.00 | 19 079.00 | | 19 079.00 |
UT Other financial assets | 17 107.00 | 17 107.00 | | 17 107.00 |
UX Other trade receivables | 31 100.00 | 31 100.00 | | 31 100.00 |
VB VAT | 4 352.00 | 4 352.00 | | 4 352.00 |
VI Group and Associates | 91 063.00 | 91 063.00 | | 91 063.00 |
VM Income taxes | 7 018.00 | 7 018.00 | | 7 018.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 707.00 | 4 707.00 | | 4 707.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 39.00 | 39.00 | | 39.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 618.00 | 59 618.00 | | 59 618.00 |
VW VAT | 7 719.00 | 7 719.00 | | 7 719.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 228 997.00 | 228 997.00 | | 228 997.00 |
