| |
| 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 | 54 019.00 | 54 019.00 | | 54 019.00 |
AT Other tangible assets | 4 572.00 | 3 852.00 | 720.00 | 4 572.00 |
BJ TOTAL (I) | 58 591.00 | 57 870.00 | 720.00 | 58 591.00 |
BT Goods | 39 805.00 | | 39 805.00 | 39 805.00 |
BX Customers and related accounts | 313 446.00 | | 313 446.00 | 313 446.00 |
BZ Other receivables | 301 127.00 | | 301 127.00 | 301 127.00 |
CF Cash and cash equivalents | 80 631.00 | | 80 631.00 | 80 631.00 |
CJ TOTAL (II) | 735 008.00 | | 735 008.00 | 735 008.00 |
CO Grand total (0 to V) | 793 599.00 | 57 870.00 | 735 729.00 | 793 599.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 1 117.00 | 1 117.00 | | 1 117.00 |
DG Other reserves | 439 232.00 | 291 225.00 | | 439 232.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 174 467.00 | 148 007.00 | | 174 467.00 |
DL TOTAL (I) | 622 816.00 | 448 348.00 | | 622 816.00 |
DU Loans and Debts from Credit Institutions (3) | | 48 686.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 4 404.00 | 13 491.00 | | 4 404.00 |
DX Trade payables and related accounts | 32 275.00 | 471 644.00 | | 32 275.00 |
DY Tax and social security liabilities | 74 256.00 | 78 599.00 | | 74 256.00 |
EA Other liabilities | 1 978.00 | 34 576.00 | | 1 978.00 |
EC TOTAL (IV) | 112 913.00 | 646 996.00 | | 112 913.00 |
EE Grand total (I to V) | 735 729.00 | 1 095 344.00 | | 735 729.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 763 041.00 | | 763 041.00 | 763 041.00 |
FG Production sold - services | 450 354.00 | | 450 354.00 | 450 354.00 |
FJ Net sales | 1 213 395.00 | | 1 213 395.00 | 1 213 395.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 873.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 1 215 274.00 | |
FS Purchases of goods (including customs duties) | | | 560 732.00 | |
FT Inventory change (goods) | | | -10 534.00 | |
FW Other purchases and external expenses | | | 113 061.00 | |
FX Taxes, duties, and similar payments | | | 5 566.00 | |
FY Salaries and Wages | | | 251 784.00 | |
FZ Social Security Contributions | | | 56 198.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 361.00 | |
GE Other Expenses | | | 137.00 | |
GF Total Operating Expenses (II) | | | 977 305.00 | |
GG - OPERATING RESULT (I - II) | | | 237 969.00 | |
GL Other interest and similar income | | | 3 242.00 | |
GP Total financial income (V) | | | 3 242.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 238.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 241 207.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 740.00 | | | 5 740.00 |
HD Total exceptional income (VII) | 5 740.00 | | | 5 740.00 |
HE Exceptional expenses on management operations | 135.00 | 1 052.00 | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | 1 052.00 | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 605.00 | -1 052.00 | | 5 605.00 |
HK Income tax | 72 345.00 | 66 882.00 | | 72 345.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 224 256.00 | 1 242 755.00 | | 1 224 256.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 049 789.00 | 1 094 748.00 | | 1 049 789.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 174 467.00 | 148 007.00 | | 174 467.00 |
| |
| 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 | 58 591.00 | | | 58 591.00 |
I4 DECREASES Grand Total | | | 58 591.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 58 591.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 58 591.00 | | | 58 591.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 509.00 | 361.00 | | 57 509.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 57 509.00 | 361.00 | | 57 509.00 |
| |
| 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 | 32 275.00 | 32 275.00 | | 32 275.00 |
8C Staff and Related Accounts | 31 517.00 | 31 517.00 | | 31 517.00 |
8D Social Security and Other Social Organizations | 19 553.00 | 19 553.00 | | 19 553.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 978.00 | 1 978.00 | | 1 978.00 |
UX Other trade receivables | 313 446.00 | | | 313 446.00 |
UY Staff and related accounts | 917.00 | | | 917.00 |
UZ Social Security, other social security organizations | 2 090.00 | | | 2 090.00 |
VB VAT | 14 467.00 | | | 14 467.00 |
VC Group and associates | 264 251.00 | | | 264 251.00 |
VI Group and Associates | 4 404.00 | 4 404.00 | | 4 404.00 |
VP Miscellaneous | 5 740.00 | | | 5 740.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 036.00 | 3 036.00 | | 3 036.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 662.00 | | | 13 662.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 614 573.00 | 614 573.00 | | 614 573.00 |
VW VAT | 20 151.00 | 20 151.00 | | 20 151.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 913.00 | 112 913.00 | | 112 913.00 |
| |
| 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 | 10.00 | | | 10.00 |
