| |
| 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 | 10 844.00 | 7 458.00 | 3 387.00 | 10 844.00 |
AT Other tangible assets | 19 796.00 | 13 706.00 | 6 090.00 | 19 796.00 |
BH Other financial assets | 2 550.00 | | 2 550.00 | 2 550.00 |
BJ TOTAL (I) | 33 190.00 | 21 164.00 | 12 027.00 | 33 190.00 |
BX Customers and related accounts | 160 513.00 | | 160 513.00 | 160 513.00 |
BZ Other receivables | 82 529.00 | | 82 529.00 | 82 529.00 |
CF Cash and cash equivalents | 54 636.00 | | 54 636.00 | 54 636.00 |
CH Prepaid expenses | 267.00 | | 267.00 | 267.00 |
CJ TOTAL (II) | 297 944.00 | | 297 944.00 | 297 944.00 |
CO Grand total (0 to V) | 331 135.00 | 21 164.00 | 309 971.00 | 331 135.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 57 470.00 | | | 57 470.00 |
DH Retained earnings | -403 528.00 | | | -403 528.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 536.00 | | | 91 536.00 |
DL TOTAL (I) | -243 521.00 | | | -243 521.00 |
DU Loans and Debts from Credit Institutions (3) | 80.00 | | | 80.00 |
DX Trade payables and related accounts | 55 005.00 | | | 55 005.00 |
DY Tax and social security liabilities | 32 882.00 | | | 32 882.00 |
EA Other liabilities | 465 525.00 | | | 465 525.00 |
EC TOTAL (IV) | 553 492.00 | | | 553 492.00 |
EE Grand total (I to V) | 309 971.00 | | | 309 971.00 |
EG Accrued income and payables due within one year | 553 492.00 | | | 553 492.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 80.00 | | | 80.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 812 750.00 | | 812 750.00 | 812 750.00 |
FG Production sold - services | 60 484.00 | | 60 484.00 | 60 484.00 |
FJ Net sales | 873 234.00 | | 873 234.00 | 873 234.00 |
FM Inventory production | | | -12 721.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 860 518.00 | |
FU Purchases of raw materials and other supplies | | | 195 502.00 | |
FV Inventory change (raw materials and supplies) | | | 3 424.00 | |
FW Other purchases and external expenses | | | 435 402.00 | |
FX Taxes, duties, and similar payments | | | 2 253.00 | |
FY Salaries and Wages | | | 59 612.00 | |
FZ Social Security Contributions | | | 43 532.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 409.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 747 139.00 | |
GG - OPERATING RESULT (I - II) | | | 113 380.00 | |
GR Interest and similar expenses | | | 7 931.00 | |
GU Total financial expenses (VI) | | | 7 931.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 931.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 449.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 80.00 | | | 80.00 |
HD Total exceptional income (VII) | 80.00 | | | 80.00 |
HE Exceptional expenses on management operations | 15 356.00 | | | 15 356.00 |
HH Total exceptional expenses (VIII) | 15 356.00 | | | 15 356.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15 275.00 | | | -15 275.00 |
HK Income tax | -1 363.00 | | | -1 363.00 |
HL TOTAL REVENUE (I + III + V + VII) | 860 599.00 | | | 860 599.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 769 062.00 | | | 769 062.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 536.00 | | | 91 536.00 |
| |
| 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 | 36 340.00 | | 1 850.00 | 36 340.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 000.00 | 2 550.00 | |
I4 DECREASES Grand Total | | 5 000.00 | 33 190.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 640.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 290.00 | | 1 350.00 | 29 290.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 050.00 | | 500.00 | 7 050.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 755.00 | 7 409.00 | | 13 755.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 755.00 | 7 409.00 | | 13 755.00 |
| |
| 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 | 55 005.00 | 55 005.00 | | 55 005.00 |
8D Social Security and Other Social Organizations | 7 399.00 | 7 399.00 | | 7 399.00 |
8K Other liabilities (including liabilities related to repo transactions) | 465 525.00 | 465 525.00 | | 465 525.00 |
UT Other financial assets | 2 550.00 | 2 550.00 | | 2 550.00 |
UX Other trade receivables | 160 513.00 | 160 513.00 | | 160 513.00 |
VB VAT | 26 418.00 | 26 418.00 | | 26 418.00 |
VG Loans with a maturity of up to one year at origin | 80.00 | 80.00 | | 80.00 |
VM Income taxes | 11 849.00 | 11 849.00 | | 11 849.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 668.00 | 1 668.00 | | 1 668.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 44 261.00 | 44 261.00 | | 44 261.00 |
VS Prepaid expenses | 267.00 | 267.00 | | 267.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 245 858.00 | 245 858.00 | | 245 858.00 |
VW VAT | 23 816.00 | 23 816.00 | | 23 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 553 493.00 | 553 493.00 | | 553 493.00 |
