| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 188.00 | 9 188.00 | | 9 188.00 |
AN Land | 2 805.00 | | 2 805.00 | 2 805.00 |
AP Buildings | 176 674.00 | 176 674.00 | | 176 674.00 |
AT Other tangible assets | 317 991.00 | 220 733.00 | 97 258.00 | 317 991.00 |
AX Advances and down payments | 4 315.00 | | 4 315.00 | 4 315.00 |
BH Other financial assets | 18 919.00 | | 18 919.00 | 18 919.00 |
BJ TOTAL (I) | 578 892.00 | 406 595.00 | 172 297.00 | 578 892.00 |
BN Goods in progress | 4 722 830.00 | | 4 722 830.00 | 4 722 830.00 |
BV Advances and down payments on orders | 2 500.00 | | 2 500.00 | 2 500.00 |
BX Customers and related accounts | 1 585 548.00 | | 1 585 548.00 | 1 585 548.00 |
BZ Other receivables | 215 914.00 | | 215 914.00 | 215 914.00 |
CF Cash and cash equivalents | 2 025 896.00 | | 2 025 896.00 | 2 025 896.00 |
CH Prepaid expenses | 98 236.00 | | 98 236.00 | 98 236.00 |
CJ TOTAL (II) | 8 650 925.00 | | 8 650 925.00 | 8 650 925.00 |
CO Grand total (0 to V) | 9 229 817.00 | 406 595.00 | 8 823 223.00 | 9 229 817.00 |
CU Other investments | 49 000.00 | | 49 000.00 | 49 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | 7 039.00 | 6 829.00 | | 7 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 258 014.00 | 250 211.00 | | 258 014.00 |
DL TOTAL (I) | 485 053.00 | 477 039.00 | | 485 053.00 |
DQ Provisions for Expenses | 5 500.00 | 16 350.00 | | 5 500.00 |
DR TOTAL (IV) | 5 500.00 | 16 350.00 | | 5 500.00 |
DU Loans and Debts from Credit Institutions (3) | 485.00 | 229.00 | | 485.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 200.00 | | |
DX Trade payables and related accounts | 1 201 848.00 | 974 710.00 | | 1 201 848.00 |
DY Tax and social security liabilities | 642 043.00 | 540 374.00 | | 642 043.00 |
EB Prepaid income (2) | 6 488 294.00 | 2 157 620.00 | | 6 488 294.00 |
EC TOTAL (IV) | 8 332 670.00 | 3 673 132.00 | | 8 332 670.00 |
EE Grand total (I to V) | 8 823 223.00 | 4 166 522.00 | | 8 823 223.00 |
EG Accrued income and payables due within one year | 8 332 670.00 | 3 673 132.00 | | 8 332 670.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 318 384.00 | | 5 318 384.00 | 5 318 384.00 |
FJ Net sales | 5 318 384.00 | | 5 318 384.00 | 5 318 384.00 |
FM Inventory production | | | 4 147 091.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 35 834.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 9 501 313.00 | |
FW Other purchases and external expenses | | | 8 340 486.00 | |
FX Taxes, duties, and similar payments | | | 32 319.00 | |
FY Salaries and Wages | | | 505 703.00 | |
FZ Social Security Contributions | | | 202 635.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 40 415.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 9 121 566.00 | |
GG - OPERATING RESULT (I - II) | | | 379 747.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GS Negative differences of foreign exchange | | | 14.00 | |
GU Total financial expenses (VI) | | | 14.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 379 732.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 726.00 | 18.00 | | 726.00 |
HF Exceptional expenses on capital transactions | 13.00 | | | 13.00 |
HH Total exceptional expenses (VIII) | 739.00 | 18.00 | | 739.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -739.00 | -18.00 | | -739.00 |
HK Income tax | 120 980.00 | 122 706.00 | | 120 980.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 501 313.00 | 4 000 468.00 | | 9 501 313.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 243 299.00 | 3 750 257.00 | | 9 243 299.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 258 014.00 | 250 211.00 | | 258 014.00 |
| |
| 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 | 572 321.00 | | 9 999.00 | 572 321.00 |
I3 DECREASES Total Financial Fixed Assets | | | 67 919.00 | |
I4 DECREASES Grand Total | | 3 428.00 | 578 892.00 | |
IO DECREASES Total including other intangible assets | | | 9 188.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 428.00 | 501 785.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 188.00 | | | 9 188.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 495 670.00 | | 9 543.00 | 495 670.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 67 463.00 | | 456.00 | 67 463.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 369 595.00 | 40 415.00 | 3 415.00 | 369 595.00 |
PE DEPRECIATION Total including other intangible assets | 9 188.00 | | | 9 188.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 360 407.00 | 40 415.00 | 3 415.00 | 360 407.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 16 350.00 | | 10 850.00 | 16 350.00 |
7C Grand total | 16 350.00 | | 10 850.00 | 16 350.00 |
UE of which provisions and reversals: - Operating | | | 10 850.00 | |
| |
| 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 | 1 201 848.00 | 1 201 848.00 | | 1 201 848.00 |
8C Staff and Related Accounts | 53 857.00 | 53 857.00 | | 53 857.00 |
8D Social Security and Other Social Organizations | 61 246.00 | 61 246.00 | | 61 246.00 |
8L Deferred income | 6 488 294.00 | 6 488 294.00 | | 6 488 294.00 |
UT Other financial assets | 18 919.00 | | | 18 919.00 |
UX Other trade receivables | 1 585 548.00 | | | 1 585 548.00 |
UZ Social Security, other social security organizations | 1 200.00 | | | 1 200.00 |
VB VAT | 199 543.00 | | | 199 543.00 |
VG Loans with a maturity of up to one year at origin | 485.00 | 485.00 | | 485.00 |
VM Income taxes | 9 508.00 | | | 9 508.00 |
VP Miscellaneous | 5 659.00 | | | 5 659.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 735.00 | 8 735.00 | | 8 735.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5.00 | | | 5.00 |
VS Prepaid expenses | 98 236.00 | | | 98 236.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 918 618.00 | 1 899 699.00 | 18 919.00 | 1 918 618.00 |
VW VAT | 518 205.00 | 518 205.00 | | 518 205.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 332 670.00 | 8 332 670.00 | | 8 332 670.00 |
