| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 477.00 | 1 477.00 | | 1 477.00 |
AT Other tangible assets | 27 591.00 | 27 591.00 | | 27 591.00 |
BH Other financial assets | 2 677.00 | | 2 677.00 | 2 677.00 |
BJ TOTAL (I) | 31 745.00 | 29 068.00 | 2 677.00 | 31 745.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 625 797.00 | | 625 797.00 | 625 797.00 |
BZ Other receivables | 1 170 088.00 | | 1 170 088.00 | 1 170 088.00 |
CF Cash and cash equivalents | 18.00 | | 18.00 | 18.00 |
CH Prepaid expenses | 14 776.00 | | 14 776.00 | 14 776.00 |
CJ TOTAL (II) | 1 810 679.00 | | 1 810 679.00 | 1 810 679.00 |
CN Currency translation adjustments (V) | 4 532.00 | | 4 532.00 | 4 532.00 |
CO Grand total (0 to V) | 1 846 956.00 | 29 068.00 | 1 817 888.00 | 1 846 956.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 320 000.00 | 320 000.00 | | 320 000.00 |
DL TOTAL (I) | 320 000.00 | 320 000.00 | | 320 000.00 |
DP Provisions for Risks | 4 532.00 | 3 010.00 | | 4 532.00 |
DQ Provisions for Expenses | 419 686.00 | 472 512.00 | | 419 686.00 |
DR TOTAL (IV) | 424 218.00 | 475 521.00 | | 424 218.00 |
DU Loans and Debts from Credit Institutions (3) | 313 913.00 | 509 115.00 | | 313 913.00 |
DX Trade payables and related accounts | 103 668.00 | 96 155.00 | | 103 668.00 |
DY Tax and social security liabilities | 654 916.00 | 680 017.00 | | 654 916.00 |
EA Other liabilities | 1 172.00 | | | 1 172.00 |
EC TOTAL (IV) | 1 073 669.00 | 1 285 287.00 | | 1 073 669.00 |
EE Grand total (I to V) | 1 817 887.00 | 2 080 808.00 | | 1 817 887.00 |
EG Accrued income and payables due within one year | 1 073 669.00 | 1 285 287.00 | | 1 073 669.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 18.00 | 34 213.00 | | 18.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 078.00 | 4 125 281.00 | 4 185 359.00 | 60 078.00 |
FJ Net sales | 60 078.00 | 4 125 281.00 | 4 185 359.00 | 60 078.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 353 629.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 4 539 002.00 | |
FW Other purchases and external expenses | | | 653 317.00 | |
FX Taxes, duties, and similar payments | | | 101 951.00 | |
FY Salaries and Wages | | | 2 374 620.00 | |
FZ Social Security Contributions | | | 983 750.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 95 381.00 | |
GE Other Expenses | | | 478.00 | |
GF Total Operating Expenses (II) | | | 4 209 497.00 | |
GG - OPERATING RESULT (I - II) | | | 329 505.00 | |
GI Supported loss or transferred profit (IV) | | | 313 850.00 | |
GL Other interest and similar income | | | 1 411.00 | |
GM Reversals of provisions and transfers of expenses | | | 3 010.00 | |
GN Positive exchange differences | | | 47 832.00 | |
GP Total financial income (V) | | | 52 253.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 532.00 | |
GS Negative differences of foreign exchange | | | 63 376.00 | |
GU Total financial expenses (VI) | | | 67 908.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 655.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 591 255.00 | 4 209 555.00 | | 4 591 255.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 591 255.00 | 4 209 555.00 | | 4 591 255.00 |
| |
| 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 | 32 704.00 | | | 32 704.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 959.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 959.00 | 2 676.00 | |
I4 DECREASES Grand Total | | 959.00 | 31 744.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 068.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 068.00 | | | 29 068.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 636.00 | | | 3 636.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 068.00 | | | 29 068.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 068.00 | | | 29 068.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 475 521.00 | 99 912.00 | 151 215.00 | 475 521.00 |
7C Grand total | 475 521.00 | 99 912.00 | 151 215.00 | 475 521.00 |
UE of which provisions and reversals: - Operating | | 95 380.00 | 148 205.00 | |
UG - Financial | | 4 531.00 | 3 009.00 | |
| |
| 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 | 103 667.00 | 103 667.00 | | 103 667.00 |
8C Staff and Related Accounts | 382 141.00 | 382 141.00 | | 382 141.00 |
8D Social Security and Other Social Organizations | 261 561.00 | 261 561.00 | | 261 561.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 171.00 | 1 171.00 | | 1 171.00 |
UT Other financial assets | 2 676.00 | | | 2 676.00 |
UX Other trade receivables | 625 797.00 | | | 625 797.00 |
VB VAT | 14 027.00 | | | 14 027.00 |
VC Group and associates | 1 156 060.00 | | | 1 156 060.00 |
VG Loans with a maturity of up to one year at origin | 18.00 | 18.00 | | 18.00 |
VI Group and Associates | 313 895.00 | 313 895.00 | | 313 895.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 830.00 | 8 830.00 | | 8 830.00 |
VS Prepaid expenses | 14 775.00 | | | 14 775.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 813 337.00 | 1 810 660.00 | 2 676.00 | 1 813 337.00 |
VW VAT | 2 383.00 | 2 383.00 | | 2 383.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 073 668.00 | 1 073 668.00 | | 1 073 668.00 |
| |
| 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 | 14.00 | | | 14.00 |
