| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 800.00 | 5 800.00 | | 5 800.00 |
AR Technical installations, industrial equipment and tools | 3 130.00 | 2 686.00 | 444.00 | 3 130.00 |
AT Other tangible assets | 482 788.00 | 467 797.00 | 14 991.00 | 482 788.00 |
BH Other financial assets | 6 500.00 | | 6 500.00 | 6 500.00 |
BJ TOTAL (I) | 498 268.00 | 476 283.00 | 21 986.00 | 498 268.00 |
BT Goods | 816 228.00 | | 816 228.00 | 816 228.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 63 247.00 | | 63 247.00 | 63 247.00 |
BZ Other receivables | 142 437.00 | | 142 437.00 | 142 437.00 |
CF Cash and cash equivalents | 752.00 | | 752.00 | 752.00 |
CH Prepaid expenses | 5 055.00 | | 5 055.00 | 5 055.00 |
CJ TOTAL (II) | 1 027 717.00 | | 1 027 717.00 | 1 027 717.00 |
CO Grand total (0 to V) | 1 525 986.00 | 476 283.00 | 1 049 703.00 | 1 525 986.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 5 015.00 | 3 814.00 | | 5 015.00 |
DH Retained earnings | 1 489.00 | 3 655.00 | | 1 489.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 600.00 | 24 035.00 | | 24 600.00 |
DL TOTAL (I) | 231 104.00 | 231 504.00 | | 231 104.00 |
DU Loans and Debts from Credit Institutions (3) | 234 683.00 | 147 399.00 | | 234 683.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 40 000.00 | | |
DW Advances and down payments received on current orders | 49 855.00 | 55 552.00 | | 49 855.00 |
DX Trade payables and related accounts | 482 763.00 | 494 491.00 | | 482 763.00 |
DY Tax and social security liabilities | 50 932.00 | 61 575.00 | | 50 932.00 |
EA Other liabilities | 366.00 | 8 529.00 | | 366.00 |
EC TOTAL (IV) | 818 599.00 | 807 545.00 | | 818 599.00 |
EE Grand total (I to V) | 1 049 703.00 | 1 039 049.00 | | 1 049 703.00 |
EG Accrued income and payables due within one year | 818 599.00 | | | 818 599.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 134 683.00 | 33 496.00 | | 134 683.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 985 716.00 | | 2 985 716.00 | 2 985 716.00 |
FG Production sold - services | 76 624.00 | | 76 624.00 | 76 624.00 |
FJ Net sales | 3 062 340.00 | | 3 062 340.00 | 3 062 340.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 695.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 3 085 041.00 | |
FS Purchases of goods (including customs duties) | | | 2 343 466.00 | |
FT Inventory change (goods) | | | -43 454.00 | |
FW Other purchases and external expenses | | | 457 607.00 | |
FX Taxes, duties, and similar payments | | | 81 994.00 | |
FY Salaries and Wages | | | 127 431.00 | |
FZ Social Security Contributions | | | 43 166.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 41 406.00 | |
GE Other Expenses | | | 1 072.00 | |
GF Total Operating Expenses (II) | | | 3 052 687.00 | |
GG - OPERATING RESULT (I - II) | | | 32 354.00 | |
GL Other interest and similar income | | | 1.00 | |
GN Positive exchange differences | | | 52.00 | |
GP Total financial income (V) | | | 53.00 | |
GR Interest and similar expenses | | | 5 242.00 | |
GU Total financial expenses (VI) | | | 5 242.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 189.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 165.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 22 695.00 | 6 376.00 | | 22 695.00 |
A4 Equity method investments | 338.00 | 364.00 | | 338.00 |
HE Exceptional expenses on management operations | | 4 386.00 | | |
HF Exceptional expenses on capital transactions | 700.00 | | | 700.00 |
HH Total exceptional expenses (VIII) | 700.00 | 4 386.00 | | 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -700.00 | -4 386.00 | | -700.00 |
HK Income tax | 1 865.00 | 3 239.00 | | 1 865.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 085 094.00 | 2 782 390.00 | | 3 085 094.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 060 494.00 | 2 758 355.00 | | 3 060 494.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 600.00 | 24 035.00 | | 24 600.00 |
HP References: Equipment leasing | 6 416.00 | 11 631.00 | | 6 416.00 |
| |
| 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 | 498 268.00 | | | 498 268.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 550.00 | |
I4 DECREASES Grand Total | | | 498 268.00 | |
IO DECREASES Total including other intangible assets | | | 5 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 485 918.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 800.00 | | | 5 800.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 485 918.00 | | | 485 918.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 550.00 | | | 6 550.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 434 877.00 | 41 406.00 | | 434 877.00 |
PE DEPRECIATION Total including other intangible assets | 5 800.00 | | | 5 800.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 429 077.00 | 41 406.00 | | 429 077.00 |
| |
| 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 | 482 763.00 | 482 763.00 | | 482 763.00 |
8C Staff and Related Accounts | 9 247.00 | 9 247.00 | | 9 247.00 |
8D Social Security and Other Social Organizations | 23 007.00 | 23 007.00 | | 23 007.00 |
8K Other liabilities (including liabilities related to repo transactions) | 366.00 | 366.00 | | 366.00 |
UT Other financial assets | 6 500.00 | 6 500.00 | | 6 500.00 |
UX Other trade receivables | 63 247.00 | 63 247.00 | | 63 247.00 |
UY Staff and related accounts | 70.00 | 70.00 | | 70.00 |
VB VAT | 7 561.00 | 7 561.00 | | 7 561.00 |
VH Loans with a maturity of more than one year at origin | 234 683.00 | 234 683.00 | | 234 683.00 |
VM Income taxes | 9 229.00 | 9 229.00 | | 9 229.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 244.00 | 8 244.00 | | 8 244.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 125 577.00 | 125 577.00 | | 125 577.00 |
VS Prepaid expenses | 5 055.00 | 5 055.00 | | 5 055.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 217 239.00 | 217 239.00 | | 217 239.00 |
VW VAT | 10 434.00 | 10 434.00 | | 10 434.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 768 744.00 | 768 744.00 | | 768 744.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
