| |
| 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 | 7 353.00 | 1 046.00 | 8 400.00 |
AT Other tangible assets | 5 339.00 | 5 339.00 | | 5 339.00 |
BJ TOTAL (I) | 218 881.00 | 177 100.00 | 41 780.00 | 218 881.00 |
BL Raw materials, supplies | 38 848.00 | | 38 848.00 | 38 848.00 |
BX Customers and related accounts | 215 150.00 | 3 069.00 | 212 081.00 | 215 150.00 |
BZ Other receivables | 36 880.00 | | 36 880.00 | 36 880.00 |
CF Cash and cash equivalents | 88 884.00 | | 88 884.00 | 88 884.00 |
CH Prepaid expenses | 3 120.00 | | 3 120.00 | 3 120.00 |
CJ TOTAL (II) | 382 883.00 | 3 069.00 | 379 814.00 | 382 883.00 |
CO Grand total (0 to V) | 601 764.00 | 180 169.00 | 421 595.00 | 601 764.00 |
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 | 48 881.00 | | | 48 881.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 286.00 | | | 26 286.00 |
DL TOTAL (I) | 83 552.00 | | | 83 552.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 194.00 | | | 9 194.00 |
DX Trade payables and related accounts | 138 446.00 | | | 138 446.00 |
DY Tax and social security liabilities | 190 402.00 | | | 190 402.00 |
EC TOTAL (IV) | 338 043.00 | | | 338 043.00 |
EE Grand total (I to V) | 421 595.00 | | | 421 595.00 |
EG Accrued income and payables due within one year | 338 043.00 | | | 338 043.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 577 857.00 | | 1 577 857.00 | 1 577 857.00 |
FG Production sold - services | 16 640.00 | | 16 640.00 | 16 640.00 |
FJ Net sales | 1 594 497.00 | | 1 594 497.00 | 1 594 497.00 |
FR Total operating income (I) | | | 1 594 497.00 | |
FS Purchases of goods (including customs duties) | | | 744 773.00 | |
FU Purchases of raw materials and other supplies | | | 293 892.00 | |
FV Inventory change (raw materials and supplies) | | | 5 585.00 | |
FW Other purchases and external expenses | | | 136 933.00 | |
FX Taxes, duties, and similar payments | | | 4 614.00 | |
FY Salaries and Wages | | | 321 957.00 | |
FZ Social Security Contributions | | | 58 272.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 200.00 | |
GF Total Operating Expenses (II) | | | 1 567 228.00 | |
GG - OPERATING RESULT (I - II) | | | 27 268.00 | |
GN Positive exchange differences | | | 20.00 | |
GP Total financial income (V) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 289.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 003.00 | | | 1 003.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 594 518.00 | | | 1 594 518.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 568 231.00 | | | 1 568 231.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 286.00 | | | 26 286.00 |
HQ References: Real Estate Leasing | 5 195.00 | | | 5 195.00 |
| |
| 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 | 12 963.00 | 1 200.00 | | 12 963.00 |
PE DEPRECIATION Total including other intangible assets | 1 470.00 | | | 1 470.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 493.00 | 1 200.00 | | 11 493.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 36 880.00 | | | 36 880.00 |
VS Prepaid expenses | 3 120.00 | | | 3 120.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 255 151.00 | 255 151.00 | | 255 151.00 |
