| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 596.00 | 596.00 | | 596.00 |
AT Other tangible assets | 24 001.00 | 22 852.00 | 1 148.00 | 24 001.00 |
BH Other financial assets | 1 400.00 | | 1 400.00 | 1 400.00 |
BJ TOTAL (I) | 25 998.00 | 23 449.00 | 2 548.00 | 25 998.00 |
BX Customers and related accounts | 64 399.00 | | 64 399.00 | 64 399.00 |
BZ Other receivables | 14 099.00 | | 14 099.00 | 14 099.00 |
CF Cash and cash equivalents | 47 781.00 | | 47 781.00 | 47 781.00 |
CJ TOTAL (II) | 126 280.00 | | 126 280.00 | 126 280.00 |
CO Grand total (0 to V) | 152 279.00 | 23 449.00 | 128 829.00 | 152 279.00 |
| |
| 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 |
DG Other reserves | | 16 000.00 | | |
DH Retained earnings | -1 725.00 | 2 990.00 | | -1 725.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 179.00 | -20 716.00 | | 16 179.00 |
DL TOTAL (I) | 23 253.00 | 7 074.00 | | 23 253.00 |
DT Other Bond Issues | 1.00 | | | 1.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 185.00 | | | 10 185.00 |
DX Trade payables and related accounts | 46 749.00 | 28 939.00 | | 46 749.00 |
DY Tax and social security liabilities | 38 008.00 | 18 855.00 | | 38 008.00 |
EA Other liabilities | 7 920.00 | | | 7 920.00 |
EB Prepaid income (2) | 2 713.00 | | | 2 713.00 |
EC TOTAL (IV) | 105 576.00 | 47 794.00 | | 105 576.00 |
EE Grand total (I to V) | 128 829.00 | 54 869.00 | | 128 829.00 |
EG Accrued income and payables due within one year | 105 576.00 | 47 794.00 | | 105 576.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 226 878.00 | |
FJ Net sales | | | 226 878.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14.00 | |
FR Total operating income (I) | | | 226 892.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 122 676.00 | |
FX Taxes, duties, and similar payments | | | 2 489.00 | |
FY Salaries and Wages | | | 56 038.00 | |
FZ Social Security Contributions | | | 22 643.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 570.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 204 421.00 | |
GG - OPERATING RESULT (I - II) | | | 22 471.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 471.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 1 693.00 | | |
HH Total exceptional expenses (VIII) | | 1 693.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 693.00 | | |
HK Income tax | 6 292.00 | -5 777.00 | | 6 292.00 |
HL TOTAL REVENUE (I + III + V + VII) | 226 892.00 | 182 566.00 | | 226 892.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 210 713.00 | 203 282.00 | | 210 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 179.00 | -20 716.00 | | 16 179.00 |
| |
| 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 | 24 360.00 | 1 638.00 | | 24 360.00 |
I3 DECREASES Total Financial Fixed Assets | 1 400.00 | | | 1 400.00 |
I4 DECREASES Grand Total | 25 998.00 | | | 25 998.00 |
IO DECREASES Total including other intangible assets | 597.00 | | | 597.00 |
IY DECREASES Total Tangible Fixed Assets | 24 002.00 | | | 24 002.00 |
KD ACQUISITIONS Total including other intangible assets | 597.00 | | | 597.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 364.00 | 1 638.00 | | 22 364.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 400.00 | | | 1 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 879.00 | 571.00 | | 22 879.00 |
PE DEPRECIATION Total including other intangible assets | 597.00 | | | 597.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 282.00 | 571.00 | | 22 282.00 |
| |
| 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 | 46 749.00 | 46 749.00 | | 46 749.00 |
8C Staff and Related Accounts | 4 589.00 | 4 589.00 | | 4 589.00 |
8D Social Security and Other Social Organizations | 11 842.00 | 11 842.00 | | 11 842.00 |
8E Income Taxes | 6 292.00 | 6 292.00 | | 6 292.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 920.00 | 7 920.00 | | 7 920.00 |
8L Deferred income | 2 713.00 | 2 713.00 | | 2 713.00 |
UP Loans | 5.00 | 5.00 | 5.00 | 5.00 |
UT Other financial assets | 1 400.00 | | 1 400.00 | 1 400.00 |
UX Other trade receivables | 64 400.00 | 64 400.00 | | 64 400.00 |
VB VAT | 8 323.00 | 8 323.00 | | 8 323.00 |
VI Group and Associates | 10 185.00 | 10 185.00 | | 10 185.00 |
VN Other taxes, similar payments | 5 777.00 | 5 777.00 | | 5 777.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 072.00 | 2 072.00 | | 2 072.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 899.00 | 78 499.00 | 1 400.00 | 79 899.00 |
VW VAT | 13 214.00 | 13 214.00 | | 13 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 577.00 | 105 577.00 | | 105 577.00 |
