| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 27 658.00 | 27 658.00 | | 27 658.00 |
AT Other tangible assets | 2 263.00 | 2 225.00 | 38.00 | 2 263.00 |
BH Other financial assets | 1 105.00 | | 1 105.00 | 1 105.00 |
BJ TOTAL (I) | 32 926.00 | 29 883.00 | 3 043.00 | 32 926.00 |
BZ Other receivables | 482 389.00 | | 482 389.00 | 482 389.00 |
CF Cash and cash equivalents | 602 559.00 | | 602 559.00 | 602 559.00 |
CJ TOTAL (II) | 1 084 947.00 | | 1 084 947.00 | 1 084 947.00 |
CO Grand total (0 to V) | 1 117 874.00 | 29 883.00 | 1 087 991.00 | 1 117 874.00 |
CU Other investments | 1 900.00 | | 1 900.00 | 1 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DH Retained earnings | 504 518.00 | 484 375.00 | | 504 518.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 835.00 | 20 143.00 | | 24 835.00 |
DL TOTAL (I) | 546 953.00 | 522 118.00 | | 546 953.00 |
DV Miscellaneous Loans and Financial Debts (4) | 398 471.00 | 260 117.00 | | 398 471.00 |
DX Trade payables and related accounts | 89 946.00 | 15 974.00 | | 89 946.00 |
DY Tax and social security liabilities | 52 622.00 | 12 008.00 | | 52 622.00 |
EA Other liabilities | | 52.00 | | |
EC TOTAL (IV) | 541 038.00 | 288 152.00 | | 541 038.00 |
EE Grand total (I to V) | 1 087 991.00 | 810 269.00 | | 1 087 991.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 350 000.00 | | 1 350 000.00 | 1 350 000.00 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 1 380 000.00 | | 1 380 000.00 | 1 380 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 120 000.00 | |
FQ Other income | | | 55.00 | |
FR Total operating income (I) | | | 1 500 055.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 1 270 727.00 | |
FW Other purchases and external expenses | | | 58 831.00 | |
FX Taxes, duties, and similar payments | | | 2 859.00 | |
FY Salaries and Wages | | | 83 500.00 | |
FZ Social Security Contributions | | | 35 222.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 114.00 | |
GF Total Operating Expenses (II) | | | 1 451 254.00 | |
GG - OPERATING RESULT (I - II) | | | 48 801.00 | |
GH Attributed profit or transferred loss (III) | | | 2 001.00 | |
GI Supported loss or transferred profit (IV) | | | 21 584.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 218.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 383.00 | 3 555.00 | | 4 383.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 502 056.00 | 159 987.00 | | 1 502 056.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 477 221.00 | 139 844.00 | | 1 477 221.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 835.00 | 20 143.00 | | 24 835.00 |
| |
| 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 | 37 826.00 | | | 37 826.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 900.00 | 3 005.00 | |
I4 DECREASES Grand Total | | 4 900.00 | 32 926.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 921.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 921.00 | | | 29 921.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 905.00 | | | 7 905.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 768.00 | 114.00 | | 29 768.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 768.00 | 114.00 | | 29 768.00 |
| |
| 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 | 89 946.00 | 89 946.00 | | 89 946.00 |
8C Staff and Related Accounts | 21 345.00 | 21 345.00 | | 21 345.00 |
8D Social Security and Other Social Organizations | 20 349.00 | 20 349.00 | | 20 349.00 |
8E Income Taxes | 4 383.00 | 4 383.00 | | 4 383.00 |
UT Other financial assets | 1 105.00 | | 1 105.00 | 1 105.00 |
VB VAT | 3 998.00 | 3 998.00 | | 3 998.00 |
VC Group and associates | 477 812.00 | 477 812.00 | | 477 812.00 |
VI Group and Associates | 398 471.00 | 398 471.00 | | 398 471.00 |
VQ Other Taxes, Duties, and Similar Debts | 851.00 | 851.00 | | 851.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 579.00 | 579.00 | | 579.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 483 494.00 | 482 389.00 | 1 105.00 | 483 494.00 |
VW VAT | 5 694.00 | 5 694.00 | | 5 694.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 541 038.00 | 541 038.00 | | 541 038.00 |
