| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 792.00 | 792.00 | | 792.00 |
AT Other tangible assets | 71 706.00 | 56 303.00 | 15 402.00 | 71 706.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 75 498.00 | 57 095.00 | 18 402.00 | 75 498.00 |
BT Goods | | | | |
BX Customers and related accounts | 1 233 729.00 | | 1 233 729.00 | 1 233 729.00 |
BZ Other receivables | 4 974.00 | | 4 974.00 | 4 974.00 |
CF Cash and cash equivalents | 187 798.00 | | 187 798.00 | 187 798.00 |
CH Prepaid expenses | 241.00 | | 241.00 | 241.00 |
CJ TOTAL (II) | 1 426 741.00 | | 1 426 741.00 | 1 426 741.00 |
CO Grand total (0 to V) | 1 502 239.00 | 57 095.00 | 1 445 144.00 | 1 502 239.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 104 000.00 | 104 000.00 | | 104 000.00 |
DD Legal reserve (1) | 26 000.00 | 26 000.00 | | 26 000.00 |
DG Other reserves | 1 367 618.00 | 1 276 055.00 | | 1 367 618.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -190 843.00 | 91 563.00 | | -190 843.00 |
DL TOTAL (I) | 1 306 775.00 | 1 497 618.00 | | 1 306 775.00 |
DU Loans and Debts from Credit Institutions (3) | 223.00 | 40 973.00 | | 223.00 |
DV Miscellaneous Loans and Financial Debts (4) | 790.00 | 10 790.00 | | 790.00 |
DX Trade payables and related accounts | 126 903.00 | 557 471.00 | | 126 903.00 |
DY Tax and social security liabilities | 10 454.00 | 65 946.00 | | 10 454.00 |
EA Other liabilities | | 44 195.00 | | |
EC TOTAL (IV) | 138 369.00 | 719 375.00 | | 138 369.00 |
ED (V) | | 4 216.00 | | |
EE Grand total (I to V) | 1 445 144.00 | 2 221 209.00 | | 1 445 144.00 |
EI Including equity loans | 790.00 | | | 790.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 041 540.00 | 272 964.00 | 1 314 504.00 | 1 041 540.00 |
FG Production sold - services | 12 567.00 | | 12 567.00 | 12 567.00 |
FJ Net sales | 1 054 107.00 | 272 964.00 | 1 327 071.00 | 1 054 107.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 760.00 | |
FR Total operating income (I) | | | 1 329 831.00 | |
FS Purchases of goods (including customs duties) | | | 1 178 226.00 | |
FT Inventory change (goods) | | | 13 782.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 107 069.00 | |
FX Taxes, duties, and similar payments | | | 4 387.00 | |
FY Salaries and Wages | | | 141 404.00 | |
FZ Social Security Contributions | | | 54 486.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 559.00 | |
GE Other Expenses | | | 2 291.00 | |
GF Total Operating Expenses (II) | | | 1 506 205.00 | |
GG - OPERATING RESULT (I - II) | | | -176 374.00 | |
GN Positive exchange differences | | | 6 786.00 | |
GP Total financial income (V) | | | 6 786.00 | |
GR Interest and similar expenses | | | 11 053.00 | |
GS Negative differences of foreign exchange | | | 4 231.00 | |
GU Total financial expenses (VI) | | | 15 284.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 498.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -184 872.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 22.00 | 16.00 | | 22.00 |
HC Reversals of provisions and transfers of expenses | | 89 000.00 | | |
HD Total exceptional income (VII) | 22.00 | 89 016.00 | | 22.00 |
HE Exceptional expenses on management operations | 5 033.00 | 93 977.00 | | 5 033.00 |
HF Exceptional expenses on capital transactions | 960.00 | | | 960.00 |
HH Total exceptional expenses (VIII) | 5 993.00 | 93 977.00 | | 5 993.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 972.00 | -4 961.00 | | -5 972.00 |
HK Income tax | | -4 070.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 336 639.00 | 3 815 142.00 | | 1 336 639.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 527 482.00 | 3 723 579.00 | | 1 527 482.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -190 843.00 | 91 563.00 | | -190 843.00 |
| |
| 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 | 78 618.00 | | 3 940.00 | 78 618.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 900.00 | 3 000.00 | |
I4 DECREASES Grand Total | | 7 060.00 | 75 498.00 | |
IO DECREASES Total including other intangible assets | | | 792.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 160.00 | 71 706.00 | |
KD ACQUISITIONS Total including other intangible assets | 792.00 | | | 792.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 71 926.00 | | 940.00 | 71 926.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 900.00 | | 3 000.00 | 5 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 736.00 | 4 559.00 | 200.00 | 52 736.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1.00 | | | 1.00 |
PE DEPRECIATION Total including other intangible assets | 792.00 | | | 792.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 51 944.00 | 4 559.00 | 200.00 | 51 944.00 |
| |
| 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 | 126 903.00 | 126 903.00 | | 126 903.00 |
8D Social Security and Other Social Organizations | 10 454.00 | 10 454.00 | | 10 454.00 |
8K Other liabilities (including liabilities related to repo transactions) | 790.00 | 790.00 | | 790.00 |
UT Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
UX Other trade receivables | 1 233 729.00 | 1 233 729.00 | | 1 233 729.00 |
VG Loans with a maturity of up to one year at origin | 223.00 | 223.00 | | 223.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 974.00 | 4 974.00 | | 4 974.00 |
VS Prepaid expenses | 241.00 | 241.00 | | 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 241 944.00 | 1 238 944.00 | 3 000.00 | 1 241 944.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 138 369.00 | 138 369.00 | | 138 369.00 |
