| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 600 000.00 | | 1 600 000.00 | 1 600 000.00 |
AR Technical installations, industrial equipment and tools | 270.00 | 243.00 | 27.00 | 270.00 |
AT Other tangible assets | 46 312.00 | 22 129.00 | 24 183.00 | 46 312.00 |
BF Loans | 6 912.00 | | 6 912.00 | 6 912.00 |
BJ TOTAL (I) | 1 653 495.00 | 22 372.00 | 1 631 123.00 | 1 653 495.00 |
BL Raw materials, supplies | | | | |
BT Goods | 130 548.00 | | 130 548.00 | 130 548.00 |
BV Advances and down payments on orders | 1 259.00 | | 1 259.00 | 1 259.00 |
BX Customers and related accounts | 28 107.00 | | 28 107.00 | 28 107.00 |
BZ Other receivables | 28 936.00 | | 28 936.00 | 28 936.00 |
CF Cash and cash equivalents | 184 974.00 | | 184 974.00 | 184 974.00 |
CH Prepaid expenses | 8 319.00 | | 8 319.00 | 8 319.00 |
CJ TOTAL (II) | 382 146.00 | | 382 146.00 | 382 146.00 |
CO Grand total (0 to V) | 2 035 641.00 | 22 372.00 | 2 013 269.00 | 2 035 641.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 567 200.00 | 1 567 200.00 | | 1 567 200.00 |
DD Legal reserve (1) | 24 306.00 | 17 768.00 | | 24 306.00 |
DE Statutory or contractual reserves | 1 491.00 | 1 491.00 | | 1 491.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 125 304.00 | 130 759.00 | | 125 304.00 |
DL TOTAL (I) | 1 718 302.00 | 1 717 219.00 | | 1 718 302.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 904.00 | 38 413.00 | | 73 904.00 |
DX Trade payables and related accounts | 182 866.00 | 209 481.00 | | 182 866.00 |
DY Tax and social security liabilities | 38 195.00 | 74 796.00 | | 38 195.00 |
EC TOTAL (IV) | 294 966.00 | 322 691.00 | | 294 966.00 |
EE Grand total (I to V) | 2 013 269.00 | 2 039 911.00 | | 2 013 269.00 |
EG Accrued income and payables due within one year | 294 966.00 | 322 691.00 | | 294 966.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 799 642.00 | | 1 799 642.00 | 1 799 642.00 |
FG Production sold - services | 229 750.00 | | 229 750.00 | 229 750.00 |
FJ Net sales | 2 029 393.00 | | 2 029 393.00 | 2 029 393.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 281.00 | |
FQ Other income | | | 117.00 | |
FR Total operating income (I) | | | 2 037 791.00 | |
FS Purchases of goods (including customs duties) | | | 1 386 319.00 | |
FT Inventory change (goods) | | | 14 742.00 | |
FU Purchases of raw materials and other supplies | | | 4 394.00 | |
FV Inventory change (raw materials and supplies) | | | 1 745.00 | |
FW Other purchases and external expenses | | | 102 789.00 | |
FX Taxes, duties, and similar payments | | | 5 680.00 | |
FY Salaries and Wages | | | 277 074.00 | |
FZ Social Security Contributions | | | 63 831.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 676.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 862 254.00 | |
GG - OPERATING RESULT (I - II) | | | 175 536.00 | |
GL Other interest and similar income | | | 526.00 | |
GP Total financial income (V) | | | 526.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 526.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 176 063.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 601.00 | 3 492.00 | | 1 601.00 |
HD Total exceptional income (VII) | 1 601.00 | 3 492.00 | | 1 601.00 |
HE Exceptional expenses on management operations | 6 612.00 | 11 477.00 | | 6 612.00 |
HH Total exceptional expenses (VIII) | 6 612.00 | 11 477.00 | | 6 612.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 011.00 | -7 985.00 | | -5 011.00 |
HK Income tax | 45 747.00 | 51 374.00 | | 45 747.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 039 918.00 | 2 053 823.00 | | 2 039 918.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 914 614.00 | 1 923 063.00 | | 1 914 614.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 125 304.00 | 130 759.00 | | 125 304.00 |
| |
| 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 | 1 651 505.00 | | 1 990.00 | 1 651 505.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 912.00 | |
I4 DECREASES Grand Total | | | 1 653 495.00 | |
IO DECREASES Total including other intangible assets | | | 1 600 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 46 583.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 600 000.00 | | | 1 600 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 593.00 | | 1 990.00 | 44 593.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 912.00 | | | 6 912.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 695.00 | 5 676.00 | | 16 695.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 695.00 | 5 676.00 | | 16 695.00 |
| |
| 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 | 182 866.00 | 182 866.00 | | 182 866.00 |
8C Staff and Related Accounts | 16 056.00 | 16 056.00 | | 16 056.00 |
8D Social Security and Other Social Organizations | 12 989.00 | 12 989.00 | | 12 989.00 |
UX Other trade receivables | 28 107.00 | | | 28 107.00 |
UZ Social Security, other social security organizations | 15.00 | | | 15.00 |
VB VAT | 11 577.00 | | | 11 577.00 |
VI Group and Associates | 73 904.00 | 73 904.00 | | 73 904.00 |
VM Income taxes | 11 352.00 | | | 11 352.00 |
VP Miscellaneous | 5 212.00 | | | 5 212.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 549.00 | 7 549.00 | | 7 549.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 780.00 | | | 780.00 |
VS Prepaid expenses | 8 319.00 | | | 8 319.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 72 275.00 | 72 275.00 | | 72 275.00 |
VW VAT | 1 600.00 | 1 600.00 | | 1 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 294 966.00 | 294 966.00 | | 294 966.00 |
Z1 Receivables representing loaned securities | 6 912.00 | | | 6 912.00 |
