| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 7 000.00 | 7 000.00 | | 7 000.00 |
AR Technical installations, industrial equipment and tools | 56 562.00 | 56 562.00 | | 56 562.00 |
AT Other tangible assets | 309.00 | 309.00 | | 309.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 63 971.00 | 63 871.00 | 100.00 | 63 971.00 |
BL Raw materials, supplies | 26 677.00 | | 26 677.00 | 26 677.00 |
BX Customers and related accounts | 229 546.00 | | 229 546.00 | 229 546.00 |
BZ Other receivables | 49 873.00 | | 49 873.00 | 49 873.00 |
CH Prepaid expenses | 960.00 | | 960.00 | 960.00 |
CJ TOTAL (II) | 307 056.00 | | 307 056.00 | 307 056.00 |
CO Grand total (0 to V) | 371 027.00 | 63 871.00 | 307 156.00 | 371 027.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 150 442.00 | 135 826.00 | | 150 442.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -49 708.00 | 14 617.00 | | -49 708.00 |
DL TOTAL (I) | 111 734.00 | 161 442.00 | | 111 734.00 |
DU Loans and Debts from Credit Institutions (3) | 51 735.00 | 43 135.00 | | 51 735.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 20 181.00 | | |
DX Trade payables and related accounts | 90 868.00 | 18 748.00 | | 90 868.00 |
DY Tax and social security liabilities | 50 792.00 | 59 849.00 | | 50 792.00 |
EA Other liabilities | 2 027.00 | 2 033.00 | | 2 027.00 |
EC TOTAL (IV) | 195 422.00 | 143 947.00 | | 195 422.00 |
EE Grand total (I to V) | 307 156.00 | 305 389.00 | | 307 156.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 516 968.00 | | 516 968.00 | 516 968.00 |
FJ Net sales | 516 968.00 | | 516 968.00 | 516 968.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 95.00 | |
FR Total operating income (I) | | | 517 063.00 | |
FU Purchases of raw materials and other supplies | | | 109 361.00 | |
FV Inventory change (raw materials and supplies) | | | -8 397.00 | |
FW Other purchases and external expenses | | | 106 067.00 | |
FX Taxes, duties, and similar payments | | | 5 305.00 | |
FY Salaries and Wages | | | 222 081.00 | |
FZ Social Security Contributions | | | 128 961.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 563 379.00 | |
GG - OPERATING RESULT (I - II) | | | -46 316.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 2 638.00 | |
GU Total financial expenses (VI) | | | 2 638.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 637.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -48 953.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 755.00 | | | 755.00 |
HH Total exceptional expenses (VIII) | 755.00 | | | 755.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -755.00 | | | -755.00 |
HL TOTAL REVENUE (I + III + V + VII) | 517 064.00 | 520 078.00 | | 517 064.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 566 773.00 | 505 462.00 | | 566 773.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -49 708.00 | 14 617.00 | | -49 708.00 |
| |
| 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 | 74 893.00 | | | 74 893.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | 10 922.00 | 63 971.00 | |
IO DECREASES Total including other intangible assets | | 8 900.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 2 022.00 | 63 871.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 900.00 | | | 8 900.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 893.00 | | | 65 893.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 74 793.00 | | 10 922.00 | 74 793.00 |
PE DEPRECIATION Total including other intangible assets | 8 900.00 | | 8 900.00 | 8 900.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 893.00 | | 2 022.00 | 65 893.00 |
| |
| 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 | 90 868.00 | 90 868.00 | | 90 868.00 |
8C Staff and Related Accounts | 11 723.00 | 11 723.00 | | 11 723.00 |
8D Social Security and Other Social Organizations | 28 957.00 | 28 957.00 | | 28 957.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 027.00 | 2 027.00 | | 2 027.00 |
UX Other trade receivables | 229 546.00 | 229 546.00 | | 229 546.00 |
VB VAT | 23 233.00 | 23 233.00 | | 23 233.00 |
VC Group and associates | 15 952.00 | 15 952.00 | | 15 952.00 |
VG Loans with a maturity of up to one year at origin | 51 735.00 | 51 735.00 | | 51 735.00 |
VP Miscellaneous | 10 631.00 | 10 631.00 | | 10 631.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 399.00 | 4 399.00 | | 4 399.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 57.00 | 57.00 | | 57.00 |
VS Prepaid expenses | 960.00 | 960.00 | | 960.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 280 379.00 | 280 379.00 | | 280 379.00 |
VW VAT | 5 713.00 | 5 713.00 | | 5 713.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 195 422.00 | 195 422.00 | | 195 422.00 |
