| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 28 092.00 | 28 092.00 | | 28 092.00 |
AT Other tangible assets | 607.00 | 607.00 | | 607.00 |
BH Other financial assets | 25 300.00 | | 25 300.00 | 25 300.00 |
BJ TOTAL (I) | 160 767.00 | 28 700.00 | 132 068.00 | 160 767.00 |
BL Raw materials, supplies | 37 610.00 | | 37 610.00 | 37 610.00 |
BX Customers and related accounts | 2 437 478.00 | 19 370.00 | 2 418 108.00 | 2 437 478.00 |
BZ Other receivables | 159 701.00 | | 159 701.00 | 159 701.00 |
CF Cash and cash equivalents | 258 014.00 | | 258 014.00 | 258 014.00 |
CH Prepaid expenses | 19 834.00 | | 19 834.00 | 19 834.00 |
CJ TOTAL (II) | 2 912 637.00 | 19 370.00 | 2 893 267.00 | 2 912 637.00 |
CO Grand total (0 to V) | 3 073 404.00 | 48 069.00 | 3 025 335.00 | 3 073 404.00 |
CP Shares due in less than one year | 25 300.00 | | | 25 300.00 |
CU Other investments | 106 768.00 | | 106 768.00 | 106 768.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 490.00 | 30 490.00 | | 30 490.00 |
DD Legal reserve (1) | 3 049.00 | 3 049.00 | | 3 049.00 |
DG Other reserves | 8 268.00 | 7 742.00 | | 8 268.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 220 576.00 | 185 528.00 | | 220 576.00 |
DL TOTAL (I) | 262 382.00 | 226 809.00 | | 262 382.00 |
DV Miscellaneous Loans and Financial Debts (4) | 826 666.00 | 691 307.00 | | 826 666.00 |
DX Trade payables and related accounts | 1 533 290.00 | 838 907.00 | | 1 533 290.00 |
DY Tax and social security liabilities | 402 996.00 | 300 807.00 | | 402 996.00 |
EC TOTAL (IV) | 2 762 952.00 | 1 831 020.00 | | 2 762 952.00 |
EE Grand total (I to V) | 3 025 335.00 | 2 057 829.00 | | 3 025 335.00 |
EG Accrued income and payables due within one year | 2 762 952.00 | 1 831 020.00 | | 2 762 952.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 12 532 773.00 | | 12 532 773.00 | 12 532 773.00 |
FG Production sold - services | 23 506.00 | | 23 506.00 | 23 506.00 |
FJ Net sales | 12 556 279.00 | | 12 556 279.00 | 12 556 279.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 049.00 | |
FQ Other income | | | 1 703.00 | |
FR Total operating income (I) | | | 12 569 031.00 | |
FU Purchases of raw materials and other supplies | | | 9 598 975.00 | |
FV Inventory change (raw materials and supplies) | | | -19 455.00 | |
FW Other purchases and external expenses | | | 1 462 481.00 | |
FX Taxes, duties, and similar payments | | | 67 732.00 | |
FY Salaries and Wages | | | 846 742.00 | |
FZ Social Security Contributions | | | 268 308.00 | |
GE Other Expenses | | | 231.00 | |
GF Total Operating Expenses (II) | | | 12 225 015.00 | |
GG - OPERATING RESULT (I - II) | | | 344 017.00 | |
GL Other interest and similar income | | | 3 003.00 | |
GN Positive exchange differences | | | 171.00 | |
GP Total financial income (V) | | | 3 173.00 | |
GR Interest and similar expenses | | | 8 874.00 | |
GU Total financial expenses (VI) | | | 8 874.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 701.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 338 316.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 16 299.00 | | | 16 299.00 |
HD Total exceptional income (VII) | 16 299.00 | | | 16 299.00 |
HE Exceptional expenses on management operations | | 2 154.00 | | |
HH Total exceptional expenses (VIII) | | 2 154.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 16 299.00 | -2 154.00 | | 16 299.00 |
HJ Employee participation in company results | 47 381.00 | 47 628.00 | | 47 381.00 |
HK Income tax | 86 658.00 | 67 654.00 | | 86 658.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 588 503.00 | 10 546 033.00 | | 12 588 503.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 367 928.00 | 10 360 505.00 | | 12 367 928.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 220 576.00 | 185 528.00 | | 220 576.00 |
| |
| 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 | 160 767.00 | | | 160 767.00 |
I3 DECREASES Total Financial Fixed Assets | | | 132 068.00 | |
I4 DECREASES Grand Total | | | 160 767.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 700.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 700.00 | | | 28 700.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 132 068.00 | | | 132 068.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 700.00 | | | 28 700.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 700.00 | | | 28 700.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 19 370.00 | | | 19 370.00 |
7B Total provisions for depreciation | 19 370.00 | | | 19 370.00 |
7C Grand total | 19 370.00 | | | 19 370.00 |
| |
| 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 | 1 533 290.00 | 1 533 290.00 | | 1 533 290.00 |
8C Staff and Related Accounts | 206 984.00 | 206 984.00 | | 206 984.00 |
8D Social Security and Other Social Organizations | 156 088.00 | 156 088.00 | | 156 088.00 |
UT Other financial assets | 25 300.00 | 25 300.00 | | 25 300.00 |
UX Other trade receivables | 2 417 043.00 | | | 2 417 043.00 |
UZ Social Security, other social security organizations | 3 848.00 | | | 3 848.00 |
VA Doubtful or disputed receivables | 20 435.00 | | | 20 435.00 |
VB VAT | 74 748.00 | | | 74 748.00 |
VC Group and associates | 25 108.00 | | | 25 108.00 |
VI Group and Associates | 826 666.00 | 826 666.00 | | 826 666.00 |
VP Miscellaneous | 43 348.00 | | | 43 348.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 113.00 | 10 113.00 | | 10 113.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 649.00 | | | 12 649.00 |
VS Prepaid expenses | 19 834.00 | | | 19 834.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 642 313.00 | 2 642 313.00 | | 2 642 313.00 |
VW VAT | 29 811.00 | 29 811.00 | | 29 811.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 762 952.00 | 2 762 952.00 | | 2 762 952.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 35.00 | 17.00 | | 35.00 |
