| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 315.00 | 1 315.00 | | 1 315.00 |
BJ TOTAL (I) | 82 437.00 | 9 012.00 | 73 424.00 | 82 437.00 |
BX Customers and related accounts | 997 395.00 | 9 011.00 | 988 384.00 | 997 395.00 |
BZ Other receivables | 398 249.00 | | 398 249.00 | 398 249.00 |
CF Cash and cash equivalents | 958 150.00 | | 958 150.00 | 958 150.00 |
CH Prepaid expenses | 505.00 | | 505.00 | 505.00 |
CJ TOTAL (II) | 2 354 299.00 | 9 011.00 | 2 345 288.00 | 2 354 299.00 |
CO Grand total (0 to V) | 2 436 736.00 | 18 024.00 | 2 418 712.00 | 2 436 736.00 |
CU Other investments | 72 001.00 | | 72 001.00 | 72 001.00 |
CX Development or Research and Development Expenses | 9 121.00 | 7 697.00 | 1 423.00 | 9 121.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 227 663.00 | 283 530.00 | | 227 663.00 |
DL TOTAL (I) | 282 663.00 | 338 530.00 | | 282 663.00 |
DP Provisions for Risks | 19 500.00 | 5 555.00 | | 19 500.00 |
DR TOTAL (IV) | 19 500.00 | 5 555.00 | | 19 500.00 |
DU Loans and Debts from Credit Institutions (3) | 458.00 | | | 458.00 |
DV Miscellaneous Loans and Financial Debts (4) | 186 042.00 | 60 617.00 | | 186 042.00 |
DX Trade payables and related accounts | 1 788 831.00 | 1 424 632.00 | | 1 788 831.00 |
DY Tax and social security liabilities | 138 578.00 | 200 169.00 | | 138 578.00 |
EA Other liabilities | 2 639.00 | 6 299.00 | | 2 639.00 |
EC TOTAL (IV) | 2 116 549.00 | 1 691 716.00 | | 2 116 549.00 |
EE Grand total (I to V) | 2 418 712.00 | 2 035 801.00 | | 2 418 712.00 |
EG Accrued income and payables due within one year | 2 116 549.00 | 1 691 716.00 | | 2 116 549.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 9 211.00 | 6 718 232.00 | 6 727 443.00 | 9 211.00 |
FG Production sold - services | 17 269.00 | 225 000.00 | 242 269.00 | 17 269.00 |
FJ Net sales | 26 480.00 | 6 943 232.00 | 6 969 712.00 | 26 480.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 127.00 | |
FQ Other income | | | 58.00 | |
FR Total operating income (I) | | | 6 978 897.00 | |
FS Purchases of goods (including customs duties) | | | 5 130 445.00 | |
FU Purchases of raw materials and other supplies | | | -28 306.00 | |
FW Other purchases and external expenses | | | 1 083 183.00 | |
FX Taxes, duties, and similar payments | | | 21 857.00 | |
FY Salaries and Wages | | | 254 780.00 | |
FZ Social Security Contributions | | | 125 744.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 614.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 6 590 332.00 | |
GG - OPERATING RESULT (I - II) | | | 388 565.00 | |
GM Reversals of provisions and transfers of expenses | | | 5 555.00 | |
GN Positive exchange differences | | | 4 686.00 | |
GP Total financial income (V) | | | 10 241.00 | |
GQ Financial allocations to depreciation and provisions | | | 19 500.00 | |
GR Interest and similar expenses | | | 1 391.00 | |
GS Negative differences of foreign exchange | | | 7 020.00 | |
GU Total financial expenses (VI) | | | 27 911.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 670.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 370 895.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 77.00 | 68.00 | | 77.00 |
HD Total exceptional income (VII) | 77.00 | 68.00 | | 77.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 77.00 | 68.00 | | 77.00 |
HJ Employee participation in company results | 45 978.00 | 50 142.00 | | 45 978.00 |
HK Income tax | 97 331.00 | 129 691.00 | | 97 331.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 989 214.00 | 6 554 751.00 | | 6 989 214.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 761 552.00 | 6 271 221.00 | | 6 761 552.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 227 663.00 | 283 530.00 | | 227 663.00 |
| |
| 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 | 79 381.00 | | 3 056.00 | 79 381.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 065.00 | | 3 056.00 | 6 065.00 |
I3 DECREASES Total Financial Fixed Assets | | | 72 001.00 | |
I4 DECREASES Grand Total | | | 82 437.00 | |
IN DECREASES Start-up, development, or research expenses | | | 9 121.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 315.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 315.00 | | | 1 315.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 72 001.00 | | | 72 001.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 399.00 | 2 614.00 | | 6 399.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 084.00 | 2 614.00 | | 5 084.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 315.00 | | | 1 315.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 5 555.00 | 19 500.00 | 5 555.00 | 5 555.00 |
6T Receivables | 9 011.00 | | | 9 011.00 |
7B Total provisions for depreciation | 9 011.00 | | | 9 011.00 |
7C Grand total | 14 566.00 | 19 500.00 | 5 555.00 | 14 566.00 |
UG - Financial | | 19 500.00 | 5 555.00 | |
| |
| 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 | 1 788 831.00 | 1 788 831.00 | | 1 788 831.00 |
8C Staff and Related Accounts | 85 482.00 | 85 482.00 | | 85 482.00 |
8D Social Security and Other Social Organizations | 50 859.00 | 50 859.00 | | 50 859.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 639.00 | 2 639.00 | | 2 639.00 |
UX Other trade receivables | 997 395.00 | 997 395.00 | | 997 395.00 |
UY Staff and related accounts | 2 250.00 | 2 250.00 | | 2 250.00 |
VB VAT | 351 466.00 | 351 466.00 | | 351 466.00 |
VC Group and associates | 39 659.00 | 39 659.00 | | 39 659.00 |
VI Group and Associates | 186 042.00 | 186 042.00 | | 186 042.00 |
VN Other taxes, similar payments | 4 874.00 | 4 874.00 | | 4 874.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 237.00 | 2 237.00 | | 2 237.00 |
VS Prepaid expenses | 505.00 | 505.00 | | 505.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 396 149.00 | 1 396 149.00 | | 1 396 149.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 116 091.00 | 2 116 091.00 | | 2 116 091.00 |
