| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 810.00 | 646.00 | 2 163.00 | 2 810.00 |
AR Technical installations, industrial equipment and tools | 5 500.00 | 813.00 | 4 687.00 | 5 500.00 |
BF Loans | 12 318.00 | | 12 318.00 | 12 318.00 |
BJ TOTAL (I) | 327 628.00 | 1 459.00 | 326 169.00 | 327 628.00 |
BX Customers and related accounts | 456 447.00 | | 456 447.00 | 456 447.00 |
BZ Other receivables | 99 195.00 | | 99 195.00 | 99 195.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 23 161.00 | | 23 161.00 | 23 161.00 |
CJ TOTAL (II) | 578 803.00 | | 578 803.00 | 578 803.00 |
CO Grand total (0 to V) | 906 430.00 | 1 459.00 | 904 971.00 | 906 430.00 |
CP Shares due in less than one year | 12 318.00 | | | 12 318.00 |
CU Other investments | 307 000.00 | | 307 000.00 | 307 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DC Revaluation differences | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | -25 187.00 | -24 923.00 | | -25 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 556.00 | -264.00 | | 1 556.00 |
DL TOTAL (I) | 78 569.00 | 77 013.00 | | 78 569.00 |
DU Loans and Debts from Credit Institutions (3) | 79 150.00 | | | 79 150.00 |
DX Trade payables and related accounts | 56 828.00 | 48 999.00 | | 56 828.00 |
DY Tax and social security liabilities | 690 424.00 | 663 257.00 | | 690 424.00 |
EA Other liabilities | | 42 732.00 | | |
EC TOTAL (IV) | 826 402.00 | 754 988.00 | | 826 402.00 |
EE Grand total (I to V) | 904 971.00 | 832 002.00 | | 904 971.00 |
EG Accrued income and payables due within one year | 826 402.00 | 754 988.00 | | 826 402.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 79 150.00 | | | 79 150.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 493 004.00 | | 2 493 004.00 | 2 493 004.00 |
FJ Net sales | 2 493 004.00 | | 2 493 004.00 | 2 493 004.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 717.00 | |
FR Total operating income (I) | | | 2 505 721.00 | |
FW Other purchases and external expenses | | | 153 014.00 | |
FX Taxes, duties, and similar payments | | | 24 140.00 | |
FY Salaries and Wages | | | 1 681 529.00 | |
FZ Social Security Contributions | | | 647 267.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 831.00 | |
GF Total Operating Expenses (II) | | | 2 506 782.00 | |
GG - OPERATING RESULT (I - II) | | | -1 061.00 | |
GK Income from other securities and fixed asset receivables | | | 55 044.00 | |
GP Total financial income (V) | | | 55 044.00 | |
GR Interest and similar expenses | | | 952.00 | |
GU Total financial expenses (VI) | | | 952.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 092.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 031.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 12 717.00 | 15 763.00 | | 12 717.00 |
HA Exceptional income from management transactions | 3 408.00 | 10.00 | | 3 408.00 |
HD Total exceptional income (VII) | 3 408.00 | 10.00 | | 3 408.00 |
HE Exceptional expenses on management operations | 54 884.00 | 12.00 | | 54 884.00 |
HH Total exceptional expenses (VIII) | 54 884.00 | 12.00 | | 54 884.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -51 476.00 | -1.00 | | -51 476.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 564 173.00 | 2 209 231.00 | | 2 564 173.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 562 617.00 | 2 209 495.00 | | 2 562 617.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 556.00 | -264.00 | | 1 556.00 |
HP References: Equipment leasing | 3 847.00 | 695.00 | | 3 847.00 |
| |
| 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 | 321 345.00 | | 6 283.00 | 321 345.00 |
I3 DECREASES Total Financial Fixed Assets | | | 319 318.00 | |
I4 DECREASES Grand Total | | | 327 628.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 310.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 310.00 | | | 8 310.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 313 035.00 | | 6 283.00 | 313 035.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 628.00 | 831.00 | | 628.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 628.00 | 831.00 | | 628.00 |
| |
| 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 | 56 828.00 | 56 828.00 | | 56 828.00 |
8C Staff and Related Accounts | 353 905.00 | 353 905.00 | | 353 905.00 |
8D Social Security and Other Social Organizations | 213 106.00 | 213 106.00 | | 213 106.00 |
UP Loans | 12 318.00 | 12 318.00 | | 12 318.00 |
UX Other trade receivables | 456 447.00 | 456 447.00 | | 456 447.00 |
UY Staff and related accounts | 910.00 | 910.00 | | 910.00 |
UZ Social Security, other social security organizations | 16 690.00 | 16 690.00 | | 16 690.00 |
VB VAT | 13 292.00 | 13 292.00 | | 13 292.00 |
VG Loans with a maturity of up to one year at origin | 79 150.00 | 79 150.00 | | 79 150.00 |
VM Income taxes | 3 200.00 | 3 200.00 | | 3 200.00 |
VP Miscellaneous | 56 764.00 | 56 764.00 | | 56 764.00 |
VQ Other Taxes, Duties, and Similar Debts | 24 853.00 | 24 853.00 | | 24 853.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 338.00 | 8 338.00 | | 8 338.00 |
VS Prepaid expenses | 23 161.00 | 23 161.00 | | 23 161.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 591 121.00 | 591 121.00 | | 591 121.00 |
VW VAT | 98 560.00 | 98 560.00 | | 98 560.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 826 402.00 | 826 402.00 | | 826 402.00 |
