| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 9 802.00 | 9 802.00 | | 9 802.00 |
AF Concessions, Patents and Similar Rights | 1 000.00 | 1 000.00 | | 1 000.00 |
AH Goodwill | 70 000.00 | | 70 000.00 | 70 000.00 |
AR Technical installations, industrial equipment and tools | 19 340.00 | 19 340.00 | | 19 340.00 |
AT Other tangible assets | 356.00 | 356.00 | | 356.00 |
BH Other financial assets | 3 362.00 | | 3 362.00 | 3 362.00 |
BJ TOTAL (I) | 103 861.00 | 30 499.00 | 73 362.00 | 103 861.00 |
BX Customers and related accounts | 277 246.00 | 305.00 | 276 941.00 | 277 246.00 |
BZ Other receivables | 48 874.00 | | 48 874.00 | 48 874.00 |
CF Cash and cash equivalents | 238 730.00 | | 238 730.00 | 238 730.00 |
CJ TOTAL (II) | 564 850.00 | 305.00 | 564 545.00 | 564 850.00 |
CO Grand total (0 to V) | 668 711.00 | 30 804.00 | 637 907.00 | 668 711.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 33 228.00 | 28 037.00 | | 33 228.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 264.00 | 5 191.00 | | 5 264.00 |
DL TOTAL (I) | 93 491.00 | 88 228.00 | | 93 491.00 |
DV Miscellaneous Loans and Financial Debts (4) | 235 074.00 | 185 527.00 | | 235 074.00 |
DX Trade payables and related accounts | 287 364.00 | 229 291.00 | | 287 364.00 |
DY Tax and social security liabilities | 109.00 | 464.00 | | 109.00 |
EA Other liabilities | 21 869.00 | 13 368.00 | | 21 869.00 |
EC TOTAL (IV) | 544 416.00 | 428 650.00 | | 544 416.00 |
EE Grand total (I to V) | 637 907.00 | 516 877.00 | | 637 907.00 |
EG Accrued income and payables due within one year | 544 416.00 | 428 650.00 | | 544 416.00 |
EI Including equity loans | 235 074.00 | | | 235 074.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 263 293.00 | | 2 263 293.00 | 2 263 293.00 |
FJ Net sales | 2 263 293.00 | | 2 263 293.00 | 2 263 293.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1 241.00 | |
FR Total operating income (I) | | | 2 264 534.00 | |
FS Purchases of goods (including customs duties) | | | 1 753 336.00 | |
FW Other purchases and external expenses | | | 477 552.00 | |
FX Taxes, duties, and similar payments | | | 1 527.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 305.00 | |
GE Other Expenses | | | 388.00 | |
GF Total Operating Expenses (II) | | | 2 233 107.00 | |
GG - OPERATING RESULT (I - II) | | | 31 427.00 | |
GR Interest and similar expenses | | | 3 117.00 | |
GU Total financial expenses (VI) | | | 3 117.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 117.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 310.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3.00 | 2.00 | | 3.00 |
HD Total exceptional income (VII) | 3.00 | 2.00 | | 3.00 |
HE Exceptional expenses on management operations | 2.00 | 2.00 | | 2.00 |
HF Exceptional expenses on capital transactions | 21 000.00 | 11 000.00 | | 21 000.00 |
HH Total exceptional expenses (VIII) | 21 002.00 | 11 002.00 | | 21 002.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20 999.00 | -11 000.00 | | -20 999.00 |
HK Income tax | 2 047.00 | 2 852.00 | | 2 047.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 264 536.00 | 2 112 805.00 | | 2 264 536.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 259 273.00 | 2 107 614.00 | | 2 259 273.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 264.00 | 5 191.00 | | 5 264.00 |
| |
| 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 | 103 861.00 | | | 103 861.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 9 802.00 | | | 9 802.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 362.00 | |
I4 DECREASES Grand Total | | | 103 861.00 | |
IN DECREASES Start-up, development, or research expenses | | | 9 802.00 | |
IO DECREASES Total including other intangible assets | | | 71 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 696.00 | |
KD ACQUISITIONS Total including other intangible assets | 71 000.00 | | | 71 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 696.00 | | | 19 696.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 362.00 | | | 3 362.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 499.00 | | | 30 499.00 |
CY DEPRECIATION Start-up, development, or research expenses | 9 802.00 | | | 9 802.00 |
PE DEPRECIATION Total including other intangible assets | 1 000.00 | | | 1 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 696.00 | | | 19 696.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 305.00 | | |
7B Total provisions for depreciation | | 305.00 | | |
7C Grand total | | 305.00 | | |
UE of which provisions and reversals: - Operating | | 305.00 | | |
| |
| 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 | 287 364.00 | 287 364.00 | | 287 364.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 869.00 | 21 869.00 | | 21 869.00 |
UT Other financial assets | 3 362.00 | | 3 362.00 | 3 362.00 |
UX Other trade receivables | 277 246.00 | 277 246.00 | | 277 246.00 |
VB VAT | 48 069.00 | 48 069.00 | | 48 069.00 |
VC Group and associates | 805.00 | 805.00 | | 805.00 |
VI Group and Associates | 235 074.00 | 235 074.00 | | 235 074.00 |
VQ Other Taxes, Duties, and Similar Debts | 109.00 | 109.00 | | 109.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 329 482.00 | 326 120.00 | 3 362.00 | 329 482.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 544 416.00 | 544 416.00 | | 544 416.00 |
