| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 42 341.00 | | 42 341.00 | 42 341.00 |
BJ TOTAL (I) | 42 341.00 | | 42 341.00 | 42 341.00 |
BT Goods | 37 150.00 | | 37 150.00 | 37 150.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 83.00 | | 83.00 | 83.00 |
BZ Other receivables | 27 467.00 | | 27 467.00 | 27 467.00 |
CF Cash and cash equivalents | 17 645.00 | | 17 645.00 | 17 645.00 |
CH Prepaid expenses | 677.00 | | 677.00 | 677.00 |
CJ TOTAL (II) | 83 022.00 | | 83 022.00 | 83 022.00 |
CO Grand total (0 to V) | 125 363.00 | | 125 363.00 | 125 363.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -2 436.00 | 8 972.00 | | -2 436.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 445.00 | -11 408.00 | | -16 445.00 |
DL TOTAL (I) | -18 381.00 | -1 936.00 | | -18 381.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 800.00 | 2 292.00 | | 2 800.00 |
DX Trade payables and related accounts | 110 680.00 | 96 098.00 | | 110 680.00 |
DY Tax and social security liabilities | 30 153.00 | 32 108.00 | | 30 153.00 |
EA Other liabilities | 111.00 | 111.00 | | 111.00 |
EC TOTAL (IV) | 143 744.00 | 130 610.00 | | 143 744.00 |
EE Grand total (I to V) | 125 363.00 | 128 674.00 | | 125 363.00 |
EG Accrued income and payables due within one year | 143 744.00 | 130 610.00 | | 143 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 147 837.00 | | 1 147 837.00 | 1 147 837.00 |
FG Production sold - services | 122.00 | | 122.00 | 122.00 |
FJ Net sales | 1 147 959.00 | | 1 147 959.00 | 1 147 959.00 |
FO Operating subsidies | | | 2 765.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 329.00 | |
FR Total operating income (I) | | | 1 151 053.00 | |
FS Purchases of goods (including customs duties) | | | 849 151.00 | |
FT Inventory change (goods) | | | 10 795.00 | |
FU Purchases of raw materials and other supplies | | | 12 149.00 | |
FW Other purchases and external expenses | | | 170 879.00 | |
FX Taxes, duties, and similar payments | | | 4 227.00 | |
FY Salaries and Wages | | | 97 321.00 | |
FZ Social Security Contributions | | | 10 024.00 | |
GE Other Expenses | | | 11 393.00 | |
GF Total Operating Expenses (II) | | | 1 165 938.00 | |
GG - OPERATING RESULT (I - II) | | | -14 885.00 | |
GK Income from other securities and fixed asset receivables | | | 292.00 | |
GP Total financial income (V) | | | 292.00 | |
GR Interest and similar expenses | | | 2 141.00 | |
GU Total financial expenses (VI) | | | 2 141.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 849.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 734.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 2 190.00 | | |
A2 TOTAL ASSETS | 1 615.00 | 1 971.00 | | 1 615.00 |
A4 Equity method investments | 11 363.00 | 10 794.00 | | 11 363.00 |
HA Exceptional income from management transactions | 289.00 | | | 289.00 |
HD Total exceptional income (VII) | 289.00 | | | 289.00 |
HE Exceptional expenses on management operations | | 68.00 | | |
HH Total exceptional expenses (VIII) | | 68.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 289.00 | -68.00 | | 289.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 151 634.00 | 1 186 639.00 | | 1 151 634.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 168 079.00 | 1 198 047.00 | | 1 168 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 445.00 | -11 408.00 | | -16 445.00 |
| |
| 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 | 30 049.00 | | 12 292.00 | 30 049.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 1.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 42 341.00 | |
I4 DECREASES Grand Total | | | 42 341.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 049.00 | | 12 292.00 | 30 049.00 |
| |
| 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 | 110 680.00 | 110 680.00 | | 110 680.00 |
8C Staff and Related Accounts | 25 045.00 | 25 045.00 | | 25 045.00 |
8D Social Security and Other Social Organizations | 5 109.00 | 5 109.00 | | 5 109.00 |
8K Other liabilities (including liabilities related to repo transactions) | 111.00 | 111.00 | | 111.00 |
UT Other financial assets | 42 341.00 | | 42 341.00 | 42 341.00 |
UX Other trade receivables | 83.00 | 83.00 | | 83.00 |
VB VAT | 11 180.00 | 11 180.00 | | 11 180.00 |
VI Group and Associates | 2 800.00 | 2 800.00 | | 2 800.00 |
VM Income taxes | 4 853.00 | 4 853.00 | | 4 853.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 434.00 | 11 434.00 | | 11 434.00 |
VS Prepaid expenses | 677.00 | 677.00 | | 677.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 568.00 | 28 227.00 | 42 341.00 | 70 568.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 744.00 | 143 744.00 | | 143 744.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 999.00 | 188.00 | | 999.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 741.00 | 2 965.00 | | 1 741.00 |
ST Other accounts | 46 867.00 | 50 031.00 | | 46 867.00 |
XQ Rental, rental and co-ownership charges | 118 385.00 | 117 835.00 | | 118 385.00 |
YT Subcontracting | 3 887.00 | 3 629.00 | | 3 887.00 |
YW Business tax | 3 228.00 | 2 958.00 | | 3 228.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 227.00 | 3 146.00 | | 4 227.00 |
YY Amount of VAT collected | 118 473.00 | 124 569.00 | | 118 473.00 |
YZ Total deductible VAT on goods and services | 117 043.00 | 123 069.00 | | 117 043.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 170 879.00 | 174 460.00 | | 170 879.00 |
| |
| 16 - 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 | 5.00 | | | 5.00 |
