| |
| 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 | 1 261.00 | 505.00 | 755.00 | 1 261.00 |
AT Other tangible assets | 224 594.00 | 209 199.00 | 15 394.00 | 224 594.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 235 855.00 | 219 704.00 | 16 150.00 | 235 855.00 |
BV Advances and down payments on orders | 758.00 | | 758.00 | 758.00 |
BX Customers and related accounts | 29 403.00 | | 29 403.00 | 29 403.00 |
BZ Other receivables | 4 198.00 | | 4 198.00 | 4 198.00 |
CF Cash and cash equivalents | 34 229.00 | | 34 229.00 | 34 229.00 |
CJ TOTAL (II) | 68 589.00 | | 68 589.00 | 68 589.00 |
CO Grand total (0 to V) | 304 444.00 | 219 704.00 | 84 739.00 | 304 444.00 |
| |
| 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 | 579.00 | 579.00 | | 579.00 |
DH Retained earnings | -11 872.00 | | | -11 872.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -53 890.00 | -11 872.00 | | -53 890.00 |
DL TOTAL (I) | -64 083.00 | -10 193.00 | | -64 083.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 485.00 | 4 849.00 | | 54 485.00 |
DX Trade payables and related accounts | 52 007.00 | 105 567.00 | | 52 007.00 |
DY Tax and social security liabilities | 30 206.00 | 45 228.00 | | 30 206.00 |
EA Other liabilities | 12 123.00 | 12 123.00 | | 12 123.00 |
EC TOTAL (IV) | 148 823.00 | 167 768.00 | | 148 823.00 |
EE Grand total (I to V) | 84 739.00 | 157 575.00 | | 84 739.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 288 832.00 | | 1 288 832.00 | 1 288 832.00 |
FG Production sold - services | 24 644.00 | | 24 644.00 | 24 644.00 |
FJ Net sales | 1 313 477.00 | | 1 313 477.00 | 1 313 477.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 160.00 | |
FQ Other income | | | 85.00 | |
FR Total operating income (I) | | | 1 314 723.00 | |
FS Purchases of goods (including customs duties) | | | 900 107.00 | |
FW Other purchases and external expenses | | | 227 366.00 | |
FX Taxes, duties, and similar payments | | | 9 299.00 | |
FY Salaries and Wages | | | 135 910.00 | |
FZ Social Security Contributions | | | 39 826.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 216.00 | |
GE Other Expenses | | | 36 763.00 | |
GF Total Operating Expenses (II) | | | 1 368 491.00 | |
GG - OPERATING RESULT (I - II) | | | -53 767.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 48.00 | |
GP Total financial income (V) | | | 48.00 | |
GR Interest and similar expenses | | | 171.00 | |
GU Total financial expenses (VI) | | | 171.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -53 890.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 160.00 | | | 1 160.00 |
A4 Equity method investments | 36 485.00 | | | 36 485.00 |
HE Exceptional expenses on management operations | | 2 058.00 | | |
HH Total exceptional expenses (VIII) | | 2 058.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 058.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 314 771.00 | 1 533 320.00 | | 1 314 771.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 368 662.00 | 1 545 192.00 | | 1 368 662.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -53 890.00 | -11 872.00 | | -53 890.00 |
| |
| 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 | 243 355.00 | | | 243 355.00 |
I3 DECREASES Total Financial Fixed Assets | | 7 500.00 | | |
I4 DECREASES Grand Total | | 7 500.00 | 235 855.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 225 855.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 225 855.00 | | | 225 855.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 500.00 | | | 7 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 200 488.00 | 19 216.00 | | 200 488.00 |
PE DEPRECIATION Total including other intangible assets | 10 000.00 | | | 10 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 190 488.00 | 19 216.00 | | 190 488.00 |
| |
| 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 | 52 007.00 | 52 007.00 | | 52 007.00 |
8C Staff and Related Accounts | 13 301.00 | 13 301.00 | | 13 301.00 |
8D Social Security and Other Social Organizations | 3 140.00 | 3 140.00 | | 3 140.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 123.00 | 12 123.00 | | 12 123.00 |
UX Other trade receivables | 29 403.00 | 29 403.00 | | 29 403.00 |
UY Staff and related accounts | 24.00 | 24.00 | | 24.00 |
UZ Social Security, other social security organizations | 41.00 | 41.00 | | 41.00 |
VB VAT | 3 021.00 | 3 021.00 | | 3 021.00 |
VI Group and Associates | 54 485.00 | 54 485.00 | | 54 485.00 |
VM Income taxes | 1 110.00 | 1 110.00 | | 1 110.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 321.00 | 7 321.00 | | 7 321.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 601.00 | 33 601.00 | | 33 601.00 |
VW VAT | 6 442.00 | 6 442.00 | | 6 442.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 148 823.00 | 148 823.00 | | 148 823.00 |
