| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 110 428.00 | 110 428.00 | | 110 428.00 |
AR Technical installations, industrial equipment and tools | 1 420.00 | 1 420.00 | | 1 420.00 |
AT Other tangible assets | 79 861.00 | 79 398.00 | 463.00 | 79 861.00 |
BH Other financial assets | 10 290.00 | | 10 290.00 | 10 290.00 |
BJ TOTAL (I) | 202 000.00 | 191 246.00 | 10 753.00 | 202 000.00 |
BT Goods | 79 858.00 | | 79 858.00 | 79 858.00 |
BV Advances and down payments on orders | 181 672.00 | | 181 672.00 | 181 672.00 |
BX Customers and related accounts | 643 931.00 | 64 208.00 | 579 723.00 | 643 931.00 |
BZ Other receivables | 6 338.00 | | 6 338.00 | 6 338.00 |
CF Cash and cash equivalents | 44 418.00 | | 44 418.00 | 44 418.00 |
CJ TOTAL (II) | 956 217.00 | 64 208.00 | 892 009.00 | 956 217.00 |
CO Grand total (0 to V) | 1 158 216.00 | 255 454.00 | 902 762.00 | 1 158 216.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DE Statutory or contractual reserves | 79.00 | 79.00 | | 79.00 |
DG Other reserves | 306 951.00 | 249 737.00 | | 306 951.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 458.00 | 57 214.00 | | 58 458.00 |
DL TOTAL (I) | 431 487.00 | 373 030.00 | | 431 487.00 |
DU Loans and Debts from Credit Institutions (3) | 60 000.00 | | | 60 000.00 |
DW Advances and down payments received on current orders | 20 000.00 | 531.00 | | 20 000.00 |
DX Trade payables and related accounts | 362 737.00 | 605 766.00 | | 362 737.00 |
DY Tax and social security liabilities | 27 945.00 | 29 856.00 | | 27 945.00 |
EA Other liabilities | 593.00 | 2 361.00 | | 593.00 |
EC TOTAL (IV) | 471 275.00 | 638 513.00 | | 471 275.00 |
EE Grand total (I to V) | 902 762.00 | 1 011 543.00 | | 902 762.00 |
EG Accrued income and payables due within one year | 471 275.00 | 638 513.00 | | 471 275.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 4 908 801.00 | |
FD Production sold - goods | | | 10 512.00 | |
FJ Net sales | | | 4 919 313.00 | |
FO Operating subsidies | | | 2 645.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 461.00 | |
FQ Other income | | | 23.00 | |
FR Total operating income (I) | | | 4 927 443.00 | |
FS Purchases of goods (including customs duties) | | | 4 416 013.00 | |
FT Inventory change (goods) | | | 89 794.00 | |
FU Purchases of raw materials and other supplies | | | 1 590.00 | |
FW Other purchases and external expenses | | | 219 774.00 | |
FX Taxes, duties, and similar payments | | | 4 980.00 | |
FY Salaries and Wages | | | 69 427.00 | |
FZ Social Security Contributions | | | 25 620.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 187.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 22 248.00 | |
GE Other Expenses | | | 862.00 | |
GF Total Operating Expenses (II) | | | 4 850 493.00 | |
GG - OPERATING RESULT (I - II) | | | 76 950.00 | |
GR Interest and similar expenses | | | 4 134.00 | |
GU Total financial expenses (VI) | | | 4 134.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 134.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 816.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 216.00 | 2 213.00 | | 2 216.00 |
HD Total exceptional income (VII) | 2 216.00 | 2 213.00 | | 2 216.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 216.00 | 2 213.00 | | 2 216.00 |
HK Income tax | 16 574.00 | 12 691.00 | | 16 574.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 929 659.00 | 5 177 022.00 | | 4 929 659.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 871 201.00 | 5 119 808.00 | | 4 871 201.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 458.00 | 57 214.00 | | 58 458.00 |
| |
| 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 | 202 000.00 | | | 202 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 290.00 | |
I4 DECREASES Grand Total | | | 202 000.00 | |
IO DECREASES Total including other intangible assets | | | 110 428.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 81 281.00 | |
KD ACQUISITIONS Total including other intangible assets | 110 428.00 | | | 110 428.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 81 281.00 | | | 81 281.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 290.00 | | | 10 290.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 191 060.00 | 187.00 | | 191 060.00 |
PE DEPRECIATION Total including other intangible assets | 110 428.00 | | | 110 428.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 80 631.00 | 187.00 | | 80 631.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 10 290.00 | | 10 290.00 | 10 290.00 |
UX Other trade receivables | 576 192.00 | 576 192.00 | | 576 192.00 |
UY Staff and related accounts | 465.00 | 465.00 | | 465.00 |
VA Doubtful or disputed receivables | 67 739.00 | 67 739.00 | | 67 739.00 |
VB VAT | 5 311.00 | 5 311.00 | | 5 311.00 |
VM Income taxes | 62.00 | 62.00 | | 62.00 |
VN Other taxes, similar payments | 500.00 | 500.00 | | 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 181 672.00 | 181 672.00 | | 181 672.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 842 231.00 | 831 941.00 | 10 290.00 | 842 231.00 |
