| |
| 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 | 1 423.00 | 1 423.00 | | 1 423.00 |
AT Other tangible assets | 38 938.00 | 30 650.00 | 8 288.00 | 38 938.00 |
BH Other financial assets | 5 105.00 | | 5 105.00 | 5 105.00 |
BJ TOTAL (I) | 45 466.00 | 32 073.00 | 13 393.00 | 45 466.00 |
BT Goods | 112 802.00 | | 112 802.00 | 112 802.00 |
BZ Other receivables | 6 245.00 | | 6 245.00 | 6 245.00 |
CF Cash and cash equivalents | 18 269.00 | | 18 269.00 | 18 269.00 |
CH Prepaid expenses | 5 773.00 | | 5 773.00 | 5 773.00 |
CJ TOTAL (II) | 143 089.00 | | 143 089.00 | 143 089.00 |
CO Grand total (0 to V) | 188 555.00 | 32 073.00 | 156 482.00 | 188 555.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 27 472.00 | 22 279.00 | | 27 472.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 078.00 | 5 193.00 | | 30 078.00 |
DL TOTAL (I) | 65 934.00 | 35 857.00 | | 65 934.00 |
DU Loans and Debts from Credit Institutions (3) | 9 336.00 | 16 639.00 | | 9 336.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 963.00 | 17 221.00 | | 14 963.00 |
DX Trade payables and related accounts | 55 009.00 | 57 647.00 | | 55 009.00 |
DY Tax and social security liabilities | 9 457.00 | 13 890.00 | | 9 457.00 |
EA Other liabilities | 1 783.00 | 1 783.00 | | 1 783.00 |
EC TOTAL (IV) | 90 548.00 | 107 181.00 | | 90 548.00 |
EE Grand total (I to V) | 156 482.00 | 143 037.00 | | 156 482.00 |
EG Accrued income and payables due within one year | 86 660.00 | 98 209.00 | | 86 660.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 285 436.00 | | 285 436.00 | 285 436.00 |
FJ Net sales | 285 436.00 | | 285 436.00 | 285 436.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 737.00 | |
FQ Other income | | | 51.00 | |
FR Total operating income (I) | | | 292 223.00 | |
FS Purchases of goods (including customs duties) | | | 143 161.00 | |
FT Inventory change (goods) | | | -6 150.00 | |
FU Purchases of raw materials and other supplies | | | 3 913.00 | |
FW Other purchases and external expenses | | | 57 053.00 | |
FX Taxes, duties, and similar payments | | | 4 584.00 | |
FY Salaries and Wages | | | 36 309.00 | |
FZ Social Security Contributions | | | 17 542.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 231.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 261 648.00 | |
GG - OPERATING RESULT (I - II) | | | 30 575.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 498.00 | |
GU Total financial expenses (VI) | | | 498.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -498.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 078.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 737.00 | 2 757.00 | | 6 737.00 |
HA Exceptional income from management transactions | | 1 384.00 | | |
HB Exceptional income from capital transactions | | 800.00 | | |
HD Total exceptional income (VII) | | 2 184.00 | | |
HE Exceptional expenses on management operations | | 168.00 | | |
HH Total exceptional expenses (VIII) | | 168.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 016.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 292 223.00 | 287 357.00 | | 292 223.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 262 146.00 | 282 164.00 | | 262 146.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 078.00 | 5 193.00 | | 30 078.00 |
| |
| 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 | 45 466.00 | | | 45 466.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 105.00 | |
I4 DECREASES Grand Total | | | 45 466.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 361.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 361.00 | | | 40 361.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 105.00 | | | 5 105.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 842.00 | 5 231.00 | | 26 842.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 842.00 | 5 231.00 | | 26 842.00 |
| |
| 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 | 55 009.00 | 55 009.00 | | 55 009.00 |
8C Staff and Related Accounts | 1 938.00 | 1 938.00 | | 1 938.00 |
8D Social Security and Other Social Organizations | 3 674.00 | 3 674.00 | | 3 674.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 783.00 | 1 783.00 | | 1 783.00 |
UT Other financial assets | 5 105.00 | | 5 105.00 | 5 105.00 |
VB VAT | 5 773.00 | 5 773.00 | | 5 773.00 |
VG Loans with a maturity of up to one year at origin | 365.00 | 365.00 | | 365.00 |
VH Loans with a maturity of more than one year at origin | 8 972.00 | 5 084.00 | 3 888.00 | 8 972.00 |
VI Group and Associates | 14 963.00 | 14 963.00 | | 14 963.00 |
VK Loans repaid during the year | 6 304.00 | | | 6 304.00 |
VQ Other Taxes, Duties, and Similar Debts | 785.00 | 785.00 | | 785.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 472.00 | 472.00 | | 472.00 |
VS Prepaid expenses | 5 773.00 | 5 773.00 | | 5 773.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 123.00 | 12 018.00 | 5 105.00 | 17 123.00 |
VW VAT | 3 060.00 | 3 060.00 | | 3 060.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 90 548.00 | 86 660.00 | 3 888.00 | 90 548.00 |
