| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 50 000.00 | 50 000.00 | | 50 000.00 |
AR Technical installations, industrial equipment and tools | 2 030.00 | 2 030.00 | | 2 030.00 |
AT Other tangible assets | 4 330.00 | 4 330.00 | | 4 330.00 |
BJ TOTAL (I) | 59 360.00 | 56 360.00 | 3 000.00 | 59 360.00 |
BX Customers and related accounts | 6 043 503.00 | | 6 043 503.00 | 6 043 503.00 |
BZ Other receivables | 1 737 031.00 | | 1 737 031.00 | 1 737 031.00 |
CD Marketable securities | 1 023.00 | | 1 023.00 | 1 023.00 |
CF Cash and cash equivalents | 92 994.00 | | 92 994.00 | 92 994.00 |
CJ TOTAL (II) | 7 874 551.00 | | 7 874 551.00 | 7 874 551.00 |
CO Grand total (0 to V) | 7 933 911.00 | 56 360.00 | 7 877 551.00 | 7 933 911.00 |
CU Other investments | 3 000.00 | | 3 000.00 | 3 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 152 022.00 | | | 152 022.00 |
DH Retained earnings | 3.00 | | | 3.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 162 321.00 | | | 162 321.00 |
DL TOTAL (I) | 424 345.00 | | | 424 345.00 |
DP Provisions for Risks | 16 972.00 | | | 16 972.00 |
DR TOTAL (IV) | 16 972.00 | | | 16 972.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 860 000.00 | | | 1 860 000.00 |
DX Trade payables and related accounts | 2 413 365.00 | | | 2 413 365.00 |
DY Tax and social security liabilities | 602 380.00 | | | 602 380.00 |
EA Other liabilities | 2 560 489.00 | | | 2 560 489.00 |
EC TOTAL (IV) | 7 436 234.00 | | | 7 436 234.00 |
EE Grand total (I to V) | 7 877 551.00 | | | 7 877 551.00 |
EG Accrued income and payables due within one year | 7 436 234.00 | | | 7 436 234.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 405 315.00 | | 1 405 315.00 | 1 405 315.00 |
FD Production sold - goods | 6 757 766.00 | | 6 757 766.00 | 6 757 766.00 |
FG Production sold - services | 265 505.00 | | 265 505.00 | 265 505.00 |
FJ Net sales | 8 428 586.00 | | 8 428 586.00 | 8 428 586.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 219.00 | |
FQ Other income | | | 155 133.00 | |
FR Total operating income (I) | | | 8 585 938.00 | |
FS Purchases of goods (including customs duties) | | | 1 188 629.00 | |
FU Purchases of raw materials and other supplies | | | 6 250 351.00 | |
FW Other purchases and external expenses | | | 255 477.00 | |
FX Taxes, duties, and similar payments | | | 12 222.00 | |
FY Salaries and Wages | | | 81 266.00 | |
FZ Social Security Contributions | | | 34 687.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 436.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 454.00 | |
GE Other Expenses | | | 544 613.00 | |
GF Total Operating Expenses (II) | | | 8 368 135.00 | |
GG - OPERATING RESULT (I - II) | | | 217 803.00 | |
GL Other interest and similar income | | | 9 914.00 | |
GO Net income from sales of marketable securities | | | -4.00 | |
GP Total financial income (V) | | | 9 910.00 | |
GR Interest and similar expenses | | | 7 060.00 | |
GU Total financial expenses (VI) | | | 7 060.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 851.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 220 654.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 219.00 | | | 2 219.00 |
HE Exceptional expenses on management operations | 150.00 | | | 150.00 |
HH Total exceptional expenses (VIII) | 150.00 | | | 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -150.00 | | | -150.00 |
HK Income tax | 58 183.00 | | | 58 183.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 595 849.00 | | | 8 595 849.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 433 528.00 | | | 8 433 528.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 162 321.00 | | | 162 321.00 |
| |
| 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 | 59 360.00 | | | 59 360.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 000.00 | |
I4 DECREASES Grand Total | | | 59 360.00 | |
IO DECREASES Total including other intangible assets | | | 50 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 360.00 | |
KD ACQUISITIONS Total including other intangible assets | 50 000.00 | | | 50 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 360.00 | | | 6 360.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000.00 | | | 3 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 924.00 | 436.00 | | 55 924.00 |
PE DEPRECIATION Total including other intangible assets | 50 000.00 | | | 50 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 924.00 | 436.00 | | 5 924.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 16 518.00 | 454.00 | | 16 518.00 |
7C Grand total | 16 518.00 | 454.00 | | 16 518.00 |
| |
| 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 | 2 413 365.00 | 2 413 365.00 | | 2 413 365.00 |
8C Staff and Related Accounts | 8 794.00 | 8 794.00 | | 8 794.00 |
8D Social Security and Other Social Organizations | 8 725.00 | 8 725.00 | | 8 725.00 |
8E Income Taxes | 54 144.00 | 54 144.00 | | 54 144.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 560 489.00 | 2 560 489.00 | | 2 560 489.00 |
UX Other trade receivables | 6 043 503.00 | 6 043 503.00 | | 6 043 503.00 |
VB VAT | 478 875.00 | 478 875.00 | | 478 875.00 |
VI Group and Associates | 1 860 000.00 | 1 860 000.00 | | 1 860 000.00 |
VN Other taxes, similar payments | 11 385.00 | 11 385.00 | | 11 385.00 |
VQ Other Taxes, Duties, and Similar Debts | 202.00 | 202.00 | | 202.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 246 772.00 | 1 246 772.00 | | 1 246 772.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 780 534.00 | 7 780 534.00 | | 7 780 534.00 |
VW VAT | 530 515.00 | 530 515.00 | | 530 515.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 436 234.00 | 7 436 234.00 | | 7 436 234.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 10 951.00 | | | 10 951.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 180.00 | | | 7 180.00 |
ST Other accounts | 193 073.00 | | | 193 073.00 |
XQ Rental, rental and co-ownership charges | 18 694.00 | | | 18 694.00 |
YT Subcontracting | 34 840.00 | | | 34 840.00 |
YU External personnel | 1 691.00 | | | 1 691.00 |
YW Business tax | 1 271.00 | | | 1 271.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 12 222.00 | | | 12 222.00 |
YY Amount of VAT collected | 522 369.00 | | | 522 369.00 |
YZ Total deductible VAT on goods and services | 884 304.00 | | | 884 304.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 255 477.00 | | | 255 477.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
