| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 611.00 | 611.00 | | 611.00 |
AH Goodwill | 19 323.00 | | 19 323.00 | 19 323.00 |
AR Technical installations, industrial equipment and tools | 64 919.00 | 64 919.00 | | 64 919.00 |
AT Other tangible assets | 10 817.00 | 9 605.00 | 1 212.00 | 10 817.00 |
BH Other financial assets | 281.00 | | 281.00 | 281.00 |
BJ TOTAL (I) | 104 200.00 | 75 135.00 | 29 066.00 | 104 200.00 |
BL Raw materials, supplies | 25 485.00 | | 25 485.00 | 25 485.00 |
BX Customers and related accounts | 61 720.00 | | 61 720.00 | 61 720.00 |
BZ Other receivables | 6 821.00 | | 6 821.00 | 6 821.00 |
CF Cash and cash equivalents | 202.00 | | 202.00 | 202.00 |
CJ TOTAL (II) | 94 228.00 | | 94 228.00 | 94 228.00 |
CO Grand total (0 to V) | 198 429.00 | 75 135.00 | 123 294.00 | 198 429.00 |
CU Other investments | 8 250.00 | | 8 250.00 | 8 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | | | 45 735.00 |
DD Legal reserve (1) | 4 574.00 | | | 4 574.00 |
DG Other reserves | 22 000.00 | | | 22 000.00 |
DH Retained earnings | -123 832.00 | | | -123 832.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 469.00 | | | 2 469.00 |
DL TOTAL (I) | -49 055.00 | | | -49 055.00 |
DU Loans and Debts from Credit Institutions (3) | 1 932.00 | | | 1 932.00 |
DX Trade payables and related accounts | 166 913.00 | | | 166 913.00 |
DY Tax and social security liabilities | 2 464.00 | | | 2 464.00 |
EA Other liabilities | 1 039.00 | | | 1 039.00 |
EC TOTAL (IV) | 172 348.00 | | | 172 348.00 |
EE Grand total (I to V) | 123 294.00 | | | 123 294.00 |
EG Accrued income and payables due within one year | 172 348.00 | | | 172 348.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 932.00 | | | 1 932.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 96 716.00 | |
FJ Net sales | | | 96 716.00 | |
FO Operating subsidies | | | 100.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 343.00 | |
FQ Other income | | | 1 088.00 | |
FR Total operating income (I) | | | 99 247.00 | |
FU Purchases of raw materials and other supplies | | | 61 049.00 | |
FV Inventory change (raw materials and supplies) | | | 3 255.00 | |
FW Other purchases and external expenses | | | 20 655.00 | |
FX Taxes, duties, and similar payments | | | 2 014.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 1 723.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 018.00 | |
GE Other Expenses | | | 1 029.00 | |
GF Total Operating Expenses (II) | | | 96 743.00 | |
GG - OPERATING RESULT (I - II) | | | 2 504.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 504.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 343.00 | | | 1 343.00 |
A2 TOTAL ASSETS | 1 723.00 | | | 1 723.00 |
HE Exceptional expenses on management operations | 36.00 | | | 36.00 |
HH Total exceptional expenses (VIII) | 36.00 | | | 36.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -36.00 | | | -36.00 |
HL TOTAL REVENUE (I + III + V + VII) | 99 247.00 | | | 99 247.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 778.00 | | | 96 778.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 469.00 | | | 2 469.00 |
HP References: Equipment leasing | 2 498.00 | | | 2 498.00 |
| |
| 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 | 102 741.00 | | 1 741.00 | 102 741.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 611.00 | | | 611.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 531.00 | |
I4 DECREASES Grand Total | | 281.00 | 104 200.00 | |
IN DECREASES Start-up, development, or research expenses | | | 611.00 | |
IO DECREASES Total including other intangible assets | | | 19 323.00 | |
IY DECREASES Total Tangible Fixed Assets | | 281.00 | 75 736.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 323.00 | | | 19 323.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 74 276.00 | | 1 741.00 | 74 276.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 531.00 | | | 8 531.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 74 398.00 | 1 018.00 | 281.00 | 74 398.00 |
CY DEPRECIATION Start-up, development, or research expenses | 611.00 | | | 611.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 73 787.00 | 1 018.00 | 281.00 | 73 787.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
UJ - Exceptional | | 1.00 | | |
| |
| 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 | 166 913.00 | 166 913.00 | | 166 913.00 |
8D Social Security and Other Social Organizations | 530.00 | 530.00 | | 530.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 039.00 | 1 039.00 | | 1 039.00 |
UT Other financial assets | 281.00 | 281.00 | | 281.00 |
UX Other trade receivables | 61 720.00 | 61 720.00 | | 61 720.00 |
UZ Social Security, other social security organizations | 3 769.00 | 3 769.00 | | 3 769.00 |
VB VAT | 1 858.00 | 1 858.00 | | 1 858.00 |
VH Loans with a maturity of more than one year at origin | 1 932.00 | 1 932.00 | | 1 932.00 |
VP Miscellaneous | 910.00 | 910.00 | | 910.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 283.00 | 283.00 | | 283.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 822.00 | 68 822.00 | | 68 822.00 |
VW VAT | 1 935.00 | 1 935.00 | | 1 935.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 348.00 | 172 348.00 | | 172 348.00 |
