| |
| 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 | 16 083.00 | 16 083.00 | | 16 083.00 |
AT Other tangible assets | 5 271.00 | 5 108.00 | 163.00 | 5 271.00 |
BJ TOTAL (I) | 21 355.00 | 21 191.00 | 164.00 | 21 355.00 |
BL Raw materials, supplies | 22 540.00 | | 22 540.00 | 22 540.00 |
BV Advances and down payments on orders | 2 585.00 | | 2 585.00 | 2 585.00 |
BX Customers and related accounts | 250 094.00 | | 250 094.00 | 250 094.00 |
BZ Other receivables | 14 558.00 | | 14 558.00 | 14 558.00 |
CF Cash and cash equivalents | 82 221.00 | | 82 221.00 | 82 221.00 |
CH Prepaid expenses | 6 817.00 | | 6 817.00 | 6 817.00 |
CJ TOTAL (II) | 378 815.00 | | 378 815.00 | 378 815.00 |
CO Grand total (0 to V) | 400 170.00 | 21 191.00 | 378 979.00 | 400 170.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 13 272.00 | 13 272.00 | | 13 272.00 |
DH Retained earnings | 105 993.00 | 101 909.00 | | 105 993.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 131.00 | 16 083.00 | | 20 131.00 |
DL TOTAL (I) | 172 396.00 | 164 264.00 | | 172 396.00 |
DU Loans and Debts from Credit Institutions (3) | 181.00 | 138.00 | | 181.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 496.00 | 4 667.00 | | 12 496.00 |
DW Advances and down payments received on current orders | 1 420.00 | 3 756.00 | | 1 420.00 |
DX Trade payables and related accounts | 116 102.00 | 264 201.00 | | 116 102.00 |
DY Tax and social security liabilities | 76 383.00 | 86 593.00 | | 76 383.00 |
EA Other liabilities | | 3 152.00 | | |
EC TOTAL (IV) | 206 583.00 | 362 508.00 | | 206 583.00 |
EE Grand total (I to V) | 378 979.00 | 526 772.00 | | 378 979.00 |
EG Accrued income and payables due within one year | 192 667.00 | 354 085.00 | | 192 667.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 181.00 | 138.00 | | 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 193 443.00 | | 1 193 443.00 | 1 193 443.00 |
FJ Net sales | 1 193 443.00 | | 1 193 443.00 | 1 193 443.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 1 193 454.00 | |
FU Purchases of raw materials and other supplies | | | 497 010.00 | |
FV Inventory change (raw materials and supplies) | | | 4 625.00 | |
FW Other purchases and external expenses | | | 456 759.00 | |
FX Taxes, duties, and similar payments | | | 3 900.00 | |
FY Salaries and Wages | | | 127 479.00 | |
FZ Social Security Contributions | | | 78 606.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 254.00 | |
GE Other Expenses | | | 2 913.00 | |
GF Total Operating Expenses (II) | | | 1 171 545.00 | |
GG - OPERATING RESULT (I - II) | | | 21 909.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 909.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 235.00 | 111.00 | | 235.00 |
HD Total exceptional income (VII) | 235.00 | 111.00 | | 235.00 |
HE Exceptional expenses on management operations | 52.00 | 71.00 | | 52.00 |
HH Total exceptional expenses (VIII) | 52.00 | 71.00 | | 52.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 183.00 | 40.00 | | 183.00 |
HK Income tax | 1 961.00 | 1 355.00 | | 1 961.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 193 689.00 | 1 063 887.00 | | 1 193 689.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 173 558.00 | 1 047 804.00 | | 1 173 558.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 131.00 | 16 083.00 | | 20 131.00 |
HP References: Equipment leasing | 4 940.00 | 5 728.00 | | 4 940.00 |
| |
| 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 | 21 355.00 | | | 21 355.00 |
I4 DECREASES Grand Total | | | 21 355.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 355.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 355.00 | | | 21 355.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 937.00 | 381.00 | 127.00 | 20 937.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 937.00 | 381.00 | 127.00 | 20 937.00 |
| |
| 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 | 116 102.00 | 116 102.00 | | 116 102.00 |
8C Staff and Related Accounts | 10 751.00 | 10 751.00 | | 10 751.00 |
8D Social Security and Other Social Organizations | 18 643.00 | 18 643.00 | | 18 643.00 |
UX Other trade receivables | 250 094.00 | 250 094.00 | | 250 094.00 |
UZ Social Security, other social security organizations | 83.00 | 83.00 | | 83.00 |
VB VAT | 10 192.00 | 10 192.00 | | 10 192.00 |
VG Loans with a maturity of up to one year at origin | 181.00 | 181.00 | | 181.00 |
VI Group and Associates | 12 496.00 | | 12 496.00 | 12 496.00 |
VM Income taxes | 3 911.00 | 3 911.00 | | 3 911.00 |
VQ Other Taxes, Duties, and Similar Debts | 621.00 | 621.00 | | 621.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 373.00 | 373.00 | | 373.00 |
VS Prepaid expenses | 6 817.00 | 6 817.00 | | 6 817.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 271 469.00 | 271 469.00 | | 271 469.00 |
VW VAT | 46 368.00 | 46 368.00 | | 46 368.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 205 163.00 | 192 667.00 | 12 496.00 | 205 163.00 |
