| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 160.00 | 3 160.00 | | 3 160.00 |
AH Goodwill | 7 000.00 | | 7 000.00 | 7 000.00 |
AP Buildings | 1 186.00 | 1 186.00 | | 1 186.00 |
AR Technical installations, industrial equipment and tools | 3 656.00 | 3 219.00 | 437.00 | 3 656.00 |
AT Other tangible assets | 9 826.00 | 5 925.00 | 3 901.00 | 9 826.00 |
BH Other financial assets | 3 660.00 | | 3 660.00 | 3 660.00 |
BJ TOTAL (I) | 28 488.00 | 13 490.00 | 14 998.00 | 28 488.00 |
BT Goods | 9 902.00 | | 9 902.00 | 9 902.00 |
BX Customers and related accounts | 649 079.00 | 2 430.00 | 646 649.00 | 649 079.00 |
BZ Other receivables | 8 825.00 | | 8 825.00 | 8 825.00 |
CF Cash and cash equivalents | 1 120 989.00 | | 1 120 989.00 | 1 120 989.00 |
CH Prepaid expenses | 21 521.00 | | 21 521.00 | 21 521.00 |
CJ TOTAL (II) | 1 810 316.00 | 2 430.00 | 1 807 886.00 | 1 810 316.00 |
CO Grand total (0 to V) | 1 838 804.00 | 15 920.00 | 1 822 884.00 | 1 838 804.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | 5 906.00 | 5 906.00 | | 5 906.00 |
DH Retained earnings | 680 567.00 | 680 567.00 | | 680 567.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 382 712.00 | 6 280.00 | | 382 712.00 |
DL TOTAL (I) | 1 096 685.00 | 720 253.00 | | 1 096 685.00 |
DU Loans and Debts from Credit Institutions (3) | 58.00 | 55.00 | | 58.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 000.00 | 9 000.00 | | 9 000.00 |
DX Trade payables and related accounts | 388 085.00 | 384 443.00 | | 388 085.00 |
DY Tax and social security liabilities | 320 288.00 | 147 790.00 | | 320 288.00 |
EA Other liabilities | 8 768.00 | 10 960.00 | | 8 768.00 |
EC TOTAL (IV) | 726 199.00 | 552 248.00 | | 726 199.00 |
EE Grand total (I to V) | 1 822 884.00 | 1 272 501.00 | | 1 822 884.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 248 135.00 | 200 620.00 | 1 448 755.00 | 1 248 135.00 |
FG Production sold - services | 455 583.00 | 716 965.00 | 1 172 548.00 | 455 583.00 |
FJ Net sales | 1 703 718.00 | 917 585.00 | 2 621 303.00 | 1 703 718.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 150.00 | |
FQ Other income | | | 231.00 | |
FR Total operating income (I) | | | 2 621 684.00 | |
FS Purchases of goods (including customs duties) | | | 941 727.00 | |
FT Inventory change (goods) | | | 5 212.00 | |
FW Other purchases and external expenses | | | 691 444.00 | |
FX Taxes, duties, and similar payments | | | 6 633.00 | |
FY Salaries and Wages | | | 294 936.00 | |
FZ Social Security Contributions | | | 131 411.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 180.00 | |
GE Other Expenses | | | 10 839.00 | |
GF Total Operating Expenses (II) | | | 2 084 381.00 | |
GG - OPERATING RESULT (I - II) | | | 537 303.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 537 303.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 977.00 | | | 1 977.00 |
HD Total exceptional income (VII) | 1 977.00 | | | 1 977.00 |
HE Exceptional expenses on management operations | | 45.00 | | |
HH Total exceptional expenses (VIII) | | 45.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 977.00 | -45.00 | | 1 977.00 |
HK Income tax | 156 568.00 | 5 476.00 | | 156 568.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 623 661.00 | 1 291 844.00 | | 2 623 661.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 240 949.00 | 1 285 564.00 | | 2 240 949.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 382 712.00 | 6 280.00 | | 382 712.00 |
| |
| 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 | 24 735.00 | | 3 753.00 | 24 735.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 660.00 | |
I4 DECREASES Grand Total | | | 28 488.00 | |
IO DECREASES Total including other intangible assets | | | 10 160.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 668.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 160.00 | | | 10 160.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 915.00 | | 3 753.00 | 10 915.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 660.00 | | | 3 660.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 310.00 | 2 180.00 | | 11 310.00 |
PE DEPRECIATION Total including other intangible assets | 3 160.00 | | | 3 160.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 150.00 | 2 180.00 | | 8 150.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 430.00 | | | 2 430.00 |
7B Total provisions for depreciation | 2 430.00 | | | 2 430.00 |
7C Grand total | 2 430.00 | | | 2 430.00 |
| |
| 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 | 388 085.00 | 388 085.00 | | 388 085.00 |
8C Staff and Related Accounts | 89 780.00 | 89 780.00 | | 89 780.00 |
8D Social Security and Other Social Organizations | 73 431.00 | 73 431.00 | | 73 431.00 |
8E Income Taxes | 151 092.00 | 151 092.00 | | 151 092.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 768.00 | 8 768.00 | | 8 768.00 |
UT Other financial assets | 3 660.00 | | 3 660.00 | 3 660.00 |
UX Other trade receivables | 646 173.00 | 646 173.00 | | 646 173.00 |
UZ Social Security, other social security organizations | 1 125.00 | 1 125.00 | | 1 125.00 |
VA Doubtful or disputed receivables | 2 906.00 | | 2 906.00 | 2 906.00 |
VB VAT | 5 700.00 | 5 700.00 | | 5 700.00 |
VH Loans with a maturity of more than one year at origin | 58.00 | | 58.00 | 58.00 |
VI Group and Associates | 9 000.00 | 9 000.00 | | 9 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 570.00 | 4 570.00 | | 4 570.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 000.00 | 2 000.00 | | 2 000.00 |
VS Prepaid expenses | 21 521.00 | 21 521.00 | | 21 521.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 683 085.00 | 676 519.00 | 6 566.00 | 683 085.00 |
VW VAT | 1 415.00 | 1 415.00 | | 1 415.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 726 199.00 | 726 141.00 | 58.00 | 726 199.00 |
