| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 14 769.00 | 10 175.00 | 4 593.00 | 14 769.00 |
BH Other financial assets | 1 972.00 | | 1 972.00 | 1 972.00 |
BJ TOTAL (I) | 16 741.00 | 10 175.00 | 6 566.00 | 16 741.00 |
BL Raw materials, supplies | 7 003.00 | | 7 003.00 | 7 003.00 |
BN Goods in progress | 7 581.00 | | 7 581.00 | 7 581.00 |
BX Customers and related accounts | 36 754.00 | | 36 754.00 | 36 754.00 |
BZ Other receivables | 3 780.00 | | 3 780.00 | 3 780.00 |
CF Cash and cash equivalents | 4 819.00 | | 4 819.00 | 4 819.00 |
CH Prepaid expenses | 226.00 | | 226.00 | 226.00 |
CJ TOTAL (II) | 60 167.00 | | 60 167.00 | 60 167.00 |
CO Grand total (0 to V) | 76 909.00 | 10 175.00 | 66 733.00 | 76 909.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 15 592.00 | 7 800.00 | | 15 592.00 |
DH Retained earnings | | -2 709.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 224.00 | 10 500.00 | | 1 224.00 |
DL TOTAL (I) | 17 917.00 | 16 692.00 | | 17 917.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 853.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 9 920.00 | 9 930.00 | | 9 920.00 |
DX Trade payables and related accounts | 17 121.00 | 15 976.00 | | 17 121.00 |
DY Tax and social security liabilities | 13 361.00 | 16 348.00 | | 13 361.00 |
EA Other liabilities | 8 413.00 | 3 820.00 | | 8 413.00 |
EC TOTAL (IV) | 48 816.00 | 48 928.00 | | 48 816.00 |
EE Grand total (I to V) | 66 733.00 | 65 620.00 | | 66 733.00 |
EI Including equity loans | 9 920.00 | | | 9 920.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 194 929.00 | |
FJ Net sales | | | 194 929.00 | |
FM Inventory production | | | 581.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 195 512.00 | |
FU Purchases of raw materials and other supplies | | | 77 893.00 | |
FV Inventory change (raw materials and supplies) | | | -4 978.00 | |
FW Other purchases and external expenses | | | 51 163.00 | |
FX Taxes, duties, and similar payments | | | 3 770.00 | |
FY Salaries and Wages | | | 43 105.00 | |
FZ Social Security Contributions | | | 19 339.00 | |
GB Operating Expenses - Provisions | | | 3 017.00 | |
GE Other Expenses | | | 113.00 | |
GF Total Operating Expenses (II) | | | 193 423.00 | |
GG - OPERATING RESULT (I - II) | | | 2 088.00 | |
GU Total financial expenses (VI) | | | 17.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 070.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 630.00 | | | 630.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -630.00 | | | -630.00 |
HK Income tax | 216.00 | 729.00 | | 216.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195 512.00 | 223 540.00 | | 195 512.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 194 288.00 | 213 040.00 | | 194 288.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 224.00 | 10 500.00 | | 1 224.00 |
| |
| 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 | 16 742.00 | | | 16 742.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 973.00 | |
I4 DECREASES Grand Total | | | 16 742.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 769.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 769.00 | | | 14 769.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 973.00 | | | 1 973.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 158.00 | 3 017.00 | | 7 158.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 158.00 | 3 017.00 | | 7 158.00 |
| |
| 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 | 17 121.00 | 17 121.00 | | 17 121.00 |
8C Staff and Related Accounts | 7 149.00 | 7 149.00 | | 7 149.00 |
8D Social Security and Other Social Organizations | 3 973.00 | 3 973.00 | | 3 973.00 |
8E Income Taxes | 216.00 | 216.00 | | 216.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 414.00 | 8 414.00 | | 8 414.00 |
UT Other financial assets | 1 973.00 | | 1 973.00 | 1 973.00 |
UX Other trade receivables | 36 755.00 | 36 755.00 | | 36 755.00 |
VB VAT | 3 781.00 | 3 781.00 | | 3 781.00 |
VI Group and Associates | 9 920.00 | 9 920.00 | | 9 920.00 |
VS Prepaid expenses | 227.00 | 227.00 | | 227.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 736.00 | 40 763.00 | 1 973.00 | 42 736.00 |
VW VAT | 2 023.00 | 2 023.00 | | 2 023.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 816.00 | 48 816.00 | | 48 816.00 |
