| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 122 000.00 | | 122 000.00 | 122 000.00 |
AP Buildings | 261 410.00 | 79 567.00 | 181 843.00 | 261 410.00 |
AR Technical installations, industrial equipment and tools | 65 742.00 | 39 577.00 | 26 165.00 | 65 742.00 |
AT Other tangible assets | 52 003.00 | 21 839.00 | 30 165.00 | 52 003.00 |
BH Other financial assets | 801.00 | | 801.00 | 801.00 |
BJ TOTAL (I) | 501 957.00 | 140 982.00 | 360 974.00 | 501 957.00 |
BT Goods | 53 341.00 | | 53 341.00 | 53 341.00 |
BX Customers and related accounts | 3 171.00 | | 3 171.00 | 3 171.00 |
BZ Other receivables | 17 057.00 | | 17 057.00 | 17 057.00 |
CF Cash and cash equivalents | 36 417.00 | | 36 417.00 | 36 417.00 |
CH Prepaid expenses | 4 900.00 | | 4 900.00 | 4 900.00 |
CJ TOTAL (II) | 114 885.00 | | 114 885.00 | 114 885.00 |
CO Grand total (0 to V) | 616 841.00 | 140 982.00 | 475 859.00 | 616 841.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 162 200.00 | 162 200.00 | | 162 200.00 |
DH Retained earnings | -20 640.00 | -21 850.00 | | -20 640.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 038.00 | 1 210.00 | | -20 038.00 |
DL TOTAL (I) | 121 521.00 | 141 560.00 | | 121 521.00 |
DU Loans and Debts from Credit Institutions (3) | 224 858.00 | 267 562.00 | | 224 858.00 |
DX Trade payables and related accounts | 91 681.00 | 76 465.00 | | 91 681.00 |
DY Tax and social security liabilities | 37 799.00 | 41 874.00 | | 37 799.00 |
EC TOTAL (IV) | 354 338.00 | 385 901.00 | | 354 338.00 |
EE Grand total (I to V) | 475 859.00 | 527 461.00 | | 475 859.00 |
EG Accrued income and payables due within one year | | 156 789.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 444 678.00 | | 1 444 678.00 | 1 444 678.00 |
FG Production sold - services | | | | |
FJ Net sales | 1 444 678.00 | | 1 444 678.00 | 1 444 678.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 842.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 1 448 528.00 | |
FS Purchases of goods (including customs duties) | | | 1 092 810.00 | |
FT Inventory change (goods) | | | 7 624.00 | |
FW Other purchases and external expenses | | | 163 382.00 | |
FX Taxes, duties, and similar payments | | | 9 735.00 | |
FY Salaries and Wages | | | 110 507.00 | |
FZ Social Security Contributions | | | 31 465.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 46 719.00 | |
GE Other Expenses | | | 3 574.00 | |
GF Total Operating Expenses (II) | | | 1 465 815.00 | |
GG - OPERATING RESULT (I - II) | | | -17 287.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GR Interest and similar expenses | | | 1 858.00 | |
GU Total financial expenses (VI) | | | 1 858.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 858.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 145.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 169.00 | | |
HD Total exceptional income (VII) | | 169.00 | | |
HE Exceptional expenses on management operations | 893.00 | 1 287.00 | | 893.00 |
HH Total exceptional expenses (VIII) | 893.00 | 1 287.00 | | 893.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -893.00 | -1 118.00 | | -893.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 448 528.00 | 1 346 582.00 | | 1 448 528.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 468 566.00 | 1 345 372.00 | | 1 468 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 038.00 | 1 210.00 | | -20 038.00 |
| |
| 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 | 501 957.00 | | | 501 957.00 |
I3 DECREASES Total Financial Fixed Assets | 801.00 | | | 801.00 |
I4 DECREASES Grand Total | 501 957.00 | | | 501 957.00 |
IO DECREASES Total including other intangible assets | 122 000.00 | | | 122 000.00 |
IY DECREASES Total Tangible Fixed Assets | 379 156.00 | | | 379 156.00 |
KD ACQUISITIONS Total including other intangible assets | 122 000.00 | | | 122 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 379 156.00 | | | 379 156.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 801.00 | | | 801.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 94 264.00 | 46 719.00 | | 94 264.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 94 264.00 | 46 719.00 | | 94 264.00 |
| |
| 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 | 91 681.00 | 91 681.00 | | 91 681.00 |
8C Staff and Related Accounts | 6 518.00 | 6 518.00 | | 6 518.00 |
8D Social Security and Other Social Organizations | 30 192.00 | 30 192.00 | | 30 192.00 |
UT Other financial assets | 801.00 | | 801.00 | 801.00 |
UX Other trade receivables | 3 171.00 | 3 171.00 | | 3 171.00 |
UY Staff and related accounts | 58.00 | 58.00 | | 58.00 |
VB VAT | 12 029.00 | 12 029.00 | | 12 029.00 |
VK Loans repaid during the year | 42 443.00 | | | 42 443.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 088.00 | 1 088.00 | | 1 088.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 970.00 | 4 970.00 | | 4 970.00 |
VS Prepaid expenses | 4 900.00 | 4 900.00 | | 4 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 928.00 | 25 127.00 | 801.00 | 25 928.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 129 480.00 | 129 480.00 | | 129 480.00 |
