| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 9 500.00 | 9 500.00 | | 9 500.00 |
AR Technical installations, industrial equipment and tools | 6 287.00 | 6 287.00 | | 6 287.00 |
AT Other tangible assets | 1 171.00 | 1 171.00 | | 1 171.00 |
BD Other fixed assets | 137.00 | | 137.00 | 137.00 |
BJ TOTAL (I) | 17 095.00 | 16 957.00 | 137.00 | 17 095.00 |
BT Goods | 14 138 682.00 | | 14 138 682.00 | 14 138 682.00 |
BX Customers and related accounts | 556 143.00 | | 556 143.00 | 556 143.00 |
BZ Other receivables | 29 798.00 | | 29 798.00 | 29 798.00 |
CF Cash and cash equivalents | 98 838.00 | | 98 838.00 | 98 838.00 |
CH Prepaid expenses | 2 201.00 | | 2 201.00 | 2 201.00 |
CJ TOTAL (II) | 14 825 662.00 | | 14 825 662.00 | 14 825 662.00 |
CO Grand total (0 to V) | 14 842 757.00 | 16 957.00 | 14 825 800.00 | 14 842 757.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 580 000.00 | 1 580 000.00 | | 1 580 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 896 938.00 | 896 938.00 | | 896 938.00 |
DH Retained earnings | -2 964 023.00 | -3 728 865.00 | | -2 964 023.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 131 200.00 | 764 842.00 | | 1 131 200.00 |
DJ Investment subsidies | 1.00 | | | 1.00 |
DK Regulated provisions | 1 660 870.00 | 1 306 730.00 | | 1 660 870.00 |
DL TOTAL (I) | 2 312 985.00 | 827 646.00 | | 2 312 985.00 |
DU Loans and Debts from Credit Institutions (3) | 9 013 651.00 | 8 096 887.00 | | 9 013 651.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 059 647.00 | 2 229 544.00 | | 3 059 647.00 |
DX Trade payables and related accounts | 435 058.00 | 1 022 087.00 | | 435 058.00 |
DY Tax and social security liabilities | 4 458.00 | 5 504.00 | | 4 458.00 |
EC TOTAL (IV) | 12 512 814.00 | 11 354 023.00 | | 12 512 814.00 |
EE Grand total (I to V) | 14 825 800.00 | 12 181 668.00 | | 14 825 800.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 986 567.00 | | 3 986 567.00 | 3 986 567.00 |
FJ Net sales | 3 986 567.00 | | 3 986 567.00 | 3 986 567.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 371 724.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 5 358 292.00 | |
FS Purchases of goods (including customs duties) | | | 5 404 627.00 | |
FT Inventory change (goods) | | | -1 888 606.00 | |
FW Other purchases and external expenses | | | 204 392.00 | |
FX Taxes, duties, and similar payments | | | 7 985.00 | |
FY Salaries and Wages | | | 43 435.00 | |
FZ Social Security Contributions | | | 15 731.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 564.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 3 788 138.00 | |
GG - OPERATING RESULT (I - II) | | | 1 570 153.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 85 332.00 | |
GU Total financial expenses (VI) | | | 85 332.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -85 332.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 484 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 657 000.00 | | |
HB Exceptional income from capital transactions | 518.00 | | | 518.00 |
HD Total exceptional income (VII) | 518.00 | 657 000.00 | | 518.00 |
HG Exceptional depreciation and provisions | 354 140.00 | | | 354 140.00 |
HH Total exceptional expenses (VIII) | 354 140.00 | | | 354 140.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -353 622.00 | 657 000.00 | | -353 622.00 |
HK Income tax | | -2 032.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 358 810.00 | 6 847 841.00 | | 5 358 810.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 227 610.00 | 6 082 999.00 | | 4 227 610.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 131 200.00 | 764 842.00 | | 1 131 200.00 |
| |
| 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 | 17 224.00 | | | 17 224.00 |
I3 DECREASES Total Financial Fixed Assets | | | 137.00 | |
I4 DECREASES Grand Total | | 129.00 | 17 095.00 | |
IY DECREASES Total Tangible Fixed Assets | | 129.00 | 16 957.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 087.00 | | | 17 087.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 137.00 | | | 137.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 523.00 | 564.00 | 129.00 | 16 523.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 523.00 | 564.00 | 129.00 | 16 523.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 1 306 730.00 | 354 140.00 | | 1 306 730.00 |
7C Grand total | 1 306 730.00 | 354 140.00 | | 1 306 730.00 |
UE of which provisions and reversals: - Operating | | | 1 359 507.00 | |
UJ - Exceptional | | 354 140.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 189.00 | 2 189.00 | | 2 189.00 |
8B Suppliers and Related Accounts | 435 058.00 | 435 058.00 | | 435 058.00 |
UX Other trade receivables | 556 143.00 | 556 143.00 | | 556 143.00 |
VB VAT | 26 586.00 | 26 586.00 | | 26 586.00 |
VC Group and associates | 1 007.00 | 1 007.00 | | 1 007.00 |
VG Loans with a maturity of up to one year at origin | 9 013 651.00 | 5 099 389.00 | 3 914 262.00 | 9 013 651.00 |
VI Group and Associates | 3 057 458.00 | 3 057 458.00 | | 3 057 458.00 |
VJ Loans taken out during the year | 2 719 918.00 | | | 2 719 918.00 |
VK Loans repaid during the year | 1 717 219.00 | | | 1 717 219.00 |
VP Miscellaneous | 2 205.00 | 2 205.00 | | 2 205.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 458.00 | 4 458.00 | | 4 458.00 |
VS Prepaid expenses | 2 201.00 | 2 201.00 | | 2 201.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 588 142.00 | 588 142.00 | | 588 142.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 512 814.00 | 8 598 552.00 | 3 914 262.00 | 12 512 814.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
