| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 19 400.00 | |
AT Other tangible assets | | | 2 147.00 | |
BJ TOTAL (I) | | | 21 554.00 | |
BL Raw materials, supplies | | | 193 991.00 | |
BN Goods in progress | | | 105 305.00 | |
BV Advances and down payments on orders | | | 581.00 | |
BX Customers and related accounts | | | 12 678.00 | |
BZ Other receivables | | | 5 744.00 | |
CF Cash and cash equivalents | | | 24 117.00 | |
CH Prepaid expenses | | | 1 013.00 | |
CJ TOTAL (II) | | | 343 428.00 | |
CO Grand total (0 to V) | | | 364 983.00 | |
CU Other investments | | | 8.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DE Statutory or contractual reserves | 131 034.00 | 126 200.00 | | 131 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 065.00 | 4 834.00 | | 17 065.00 |
DL TOTAL (I) | 156 899.00 | 139 834.00 | | 156 899.00 |
DU Loans and Debts from Credit Institutions (3) | 22 525.00 | 21 932.00 | | 22 525.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59.00 | 287.00 | | 59.00 |
DX Trade payables and related accounts | 150 320.00 | 141 980.00 | | 150 320.00 |
DY Tax and social security liabilities | 35 144.00 | 36 037.00 | | 35 144.00 |
EA Other liabilities | 36.00 | 36.00 | | 36.00 |
EC TOTAL (IV) | 208 083.00 | 200 273.00 | | 208 083.00 |
EE Grand total (I to V) | 364 983.00 | 340 107.00 | | 364 983.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 048 938.00 | |
FJ Net sales | | | 1 048 938.00 | |
FM Inventory production | | | -22 017.00 | |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 224.00 | |
FQ Other income | | | 46.00 | |
FR Total operating income (I) | | | 1 028 192.00 | |
FU Purchases of raw materials and other supplies | | | 761 549.00 | |
FV Inventory change (raw materials and supplies) | | | -59 818.00 | |
FW Other purchases and external expenses | | | 75 168.00 | |
FX Taxes, duties, and similar payments | | | 4 218.00 | |
FY Salaries and Wages | | | 173 353.00 | |
FZ Social Security Contributions | | | 50 321.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 596.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 006 388.00 | |
GG - OPERATING RESULT (I - II) | | | 21 803.00 | |
GR Interest and similar expenses | | | 4 858.00 | |
GU Total financial expenses (VI) | | | 4 858.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 858.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 945.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -120.00 | -1 067.00 | | -120.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 028 192.00 | 1 111 453.00 | | 1 028 192.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 011 127.00 | 1 106 619.00 | | 1 011 127.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 065.00 | 4 834.00 | | 17 065.00 |
| |
| 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 | 49 454.00 | | | 49 454.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8.00 | |
I4 DECREASES Grand Total | | | 49 454.00 | |
IO DECREASES Total including other intangible assets | | | 22 300.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 147.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 300.00 | | | 22 300.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 147.00 | | | 27 147.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8.00 | | | 8.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 304.00 | 1 596.00 | | 26 304.00 |
PE DEPRECIATION Total including other intangible assets | 2 900.00 | | | 2 900.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 404.00 | 1 596.00 | | 23 404.00 |
| |
| 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 | 150 320.00 | 150 320.00 | | 150 320.00 |
8C Staff and Related Accounts | 20 645.00 | 20 645.00 | | 20 645.00 |
8D Social Security and Other Social Organizations | 9 915.00 | 9 915.00 | | 9 915.00 |
UP Loans | 5.00 | 5.00 | 5.00 | 5.00 |
UX Other trade receivables | 12 678.00 | 12 678.00 | | 12 678.00 |
UZ Social Security, other social security organizations | 226.00 | 226.00 | | 226.00 |
VB VAT | 4 777.00 | 4 777.00 | | 4 777.00 |
VH Loans with a maturity of more than one year at origin | 22 525.00 | 22 525.00 | | 22 525.00 |
VM Income taxes | 120.00 | 120.00 | | 120.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 621.00 | 621.00 | | 621.00 |
VS Prepaid expenses | 1 013.00 | 1 013.00 | | 1 013.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 435.00 | 19 435.00 | | 19 435.00 |
