| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 470.00 | 1 470.00 | | 1 470.00 |
AR Technical installations, industrial equipment and tools | 8 400.00 | 6 153.00 | 2 246.00 | 8 400.00 |
AT Other tangible assets | 5 339.00 | 5 339.00 | | 5 339.00 |
BJ TOTAL (I) | 218 881.00 | 175 900.00 | 42 980.00 | 218 881.00 |
BL Raw materials, supplies | 44 433.00 | | 44 433.00 | 44 433.00 |
BX Customers and related accounts | 238 276.00 | 3 069.00 | 235 207.00 | 238 276.00 |
BZ Other receivables | 37 390.00 | | 37 390.00 | 37 390.00 |
CF Cash and cash equivalents | 45 846.00 | | 45 846.00 | 45 846.00 |
CH Prepaid expenses | 950.00 | | 950.00 | 950.00 |
CJ TOTAL (II) | 366 896.00 | 3 069.00 | 363 827.00 | 366 896.00 |
CO Grand total (0 to V) | 585 777.00 | 178 969.00 | 406 808.00 | 585 777.00 |
CU Other investments | 203 671.00 | 162 937.00 | 40 734.00 | 203 671.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 17 669.00 | | | 17 669.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 211.00 | | | 31 211.00 |
DL TOTAL (I) | 57 266.00 | | | 57 266.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 194.00 | | | 9 194.00 |
DX Trade payables and related accounts | 111 048.00 | | | 111 048.00 |
DY Tax and social security liabilities | 229 299.00 | | | 229 299.00 |
EC TOTAL (IV) | 349 542.00 | | | 349 542.00 |
EE Grand total (I to V) | 406 808.00 | | | 406 808.00 |
EG Accrued income and payables due within one year | 349 542.00 | | | 349 542.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 554 768.00 | | 1 554 768.00 | 1 554 768.00 |
FG Production sold - services | 6 500.00 | | 6 500.00 | 6 500.00 |
FJ Net sales | 1 561 268.00 | | 1 561 268.00 | 1 561 268.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 994.00 | |
FQ Other income | | | 627.00 | |
FR Total operating income (I) | | | 1 563 890.00 | |
FS Purchases of goods (including customs duties) | | | 710 096.00 | |
FU Purchases of raw materials and other supplies | | | 297 479.00 | |
FV Inventory change (raw materials and supplies) | | | 25 647.00 | |
FW Other purchases and external expenses | | | 140 517.00 | |
FX Taxes, duties, and similar payments | | | 3 960.00 | |
FY Salaries and Wages | | | 292 163.00 | |
FZ Social Security Contributions | | | 58 758.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 378.00 | |
GF Total Operating Expenses (II) | | | 1 530 002.00 | |
GG - OPERATING RESULT (I - II) | | | 33 887.00 | |
GN Positive exchange differences | | | 35.00 | |
GP Total financial income (V) | | | 35.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 922.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 994.00 | | | 1 994.00 |
HK Income tax | 2 711.00 | | | 2 711.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 563 925.00 | | | 1 563 925.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 532 713.00 | | | 1 532 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 211.00 | | | 31 211.00 |
| |
| 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 | 218 882.00 | | | 218 882.00 |
I3 DECREASES Total Financial Fixed Assets | | | 203 672.00 | |
I4 DECREASES Grand Total | | | 218 882.00 | |
IO DECREASES Total including other intangible assets | | | 1 470.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 740.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 470.00 | | | 1 470.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 740.00 | | | 13 740.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 203 672.00 | | | 203 672.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 584.00 | 1 379.00 | | 11 584.00 |
PE DEPRECIATION Total including other intangible assets | 1 470.00 | | | 1 470.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 114.00 | 1 379.00 | | 10 114.00 |
| |
| 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 | 111 048.00 | 111 048.00 | | 111 048.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 194.00 | 9 194.00 | | 9 194.00 |
UX Other trade receivables | 37 391.00 | | | 37 391.00 |
VK Loans repaid during the year | 3 783.00 | | | 3 783.00 |
VS Prepaid expenses | 950.00 | | | 950.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 276 617.00 | 276 617.00 | 276 617.00 | 276 617.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 349 542.00 | 349 542.00 | | 349 542.00 |
