| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 130.00 | 1 130.00 | | 1 130.00 |
AR Technical installations, industrial equipment and tools | 5 100.00 | 5 100.00 | | 5 100.00 |
AT Other tangible assets | 63 532.00 | 26 916.00 | 36 617.00 | 63 532.00 |
BH Other financial assets | 1 504.00 | | 1 504.00 | 1 504.00 |
BJ TOTAL (I) | 71 266.00 | 33 146.00 | 38 120.00 | 71 266.00 |
BX Customers and related accounts | 775 881.00 | | 775 881.00 | 775 881.00 |
BZ Other receivables | 81 437.00 | | 81 437.00 | 81 437.00 |
CD Marketable securities | 22 500.00 | | 22 500.00 | 22 500.00 |
CF Cash and cash equivalents | 65 848.00 | | 65 848.00 | 65 848.00 |
CH Prepaid expenses | 2 110.00 | | 2 110.00 | 2 110.00 |
CJ TOTAL (II) | 947 776.00 | | 947 776.00 | 947 776.00 |
CO Grand total (0 to V) | 1 019 042.00 | 33 146.00 | 985 896.00 | 1 019 042.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | 332 128.00 | 317 184.00 | | 332 128.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 521.00 | 14 944.00 | | 1 521.00 |
DL TOTAL (I) | 366 649.00 | 365 128.00 | | 366 649.00 |
DU Loans and Debts from Credit Institutions (3) | 814.00 | 724.00 | | 814.00 |
DV Miscellaneous Loans and Financial Debts (4) | 250 000.00 | | | 250 000.00 |
DX Trade payables and related accounts | 128 455.00 | 492 118.00 | | 128 455.00 |
DY Tax and social security liabilities | 211 363.00 | 229 912.00 | | 211 363.00 |
EA Other liabilities | 28 615.00 | 1 140.00 | | 28 615.00 |
EC TOTAL (IV) | 619 247.00 | 723 894.00 | | 619 247.00 |
EE Grand total (I to V) | 985 896.00 | 1 089 022.00 | | 985 896.00 |
EG Accrued income and payables due within one year | 469 247.00 | 723 894.00 | | 469 247.00 |
EI Including equity loans | 250 000.00 | | | 250 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 5 564 082.00 | |
FG Production sold - services | | | 10 889.00 | |
FJ Net sales | | | 5 574 971.00 | |
FO Operating subsidies | | | 3 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 453.00 | |
FQ Other income | | | 113.00 | |
FR Total operating income (I) | | | 5 581 537.00 | |
FS Purchases of goods (including customs duties) | | | 4 811 302.00 | |
FW Other purchases and external expenses | | | 397 375.00 | |
FX Taxes, duties, and similar payments | | | 23 102.00 | |
FY Salaries and Wages | | | 292 667.00 | |
FZ Social Security Contributions | | | 14 439.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 971.00 | |
GE Other Expenses | | | 58.00 | |
GF Total Operating Expenses (II) | | | 5 553 915.00 | |
GG - OPERATING RESULT (I - II) | | | 27 622.00 | |
GL Other interest and similar income | | | 395.00 | |
GP Total financial income (V) | | | 395.00 | |
GR Interest and similar expenses | | | 3 778.00 | |
GU Total financial expenses (VI) | | | 3 778.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 383.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 239.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 22 718.00 | 4 188.00 | | 22 718.00 |
HH Total exceptional expenses (VIII) | 22 718.00 | 4 188.00 | | 22 718.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -22 718.00 | -4 188.00 | | -22 718.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 581 932.00 | 4 789 997.00 | | 5 581 932.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 580 411.00 | 4 775 053.00 | | 5 580 411.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 521.00 | 14 944.00 | | 1 521.00 |
| |
| 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 | 59 160.00 | | 12 876.00 | 59 160.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 504.00 | |
I4 DECREASES Grand Total | | 770.00 | 71 266.00 | |
IO DECREASES Total including other intangible assets | | 770.00 | 1 130.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 68 632.00 | |
KD ACQUISITIONS Total including other intangible assets | 770.00 | | 1 130.00 | 770.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 57 677.00 | | 10 955.00 | 57 677.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 713.00 | | 791.00 | 713.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 944.00 | 14 971.00 | 770.00 | 18 944.00 |
PE DEPRECIATION Total including other intangible assets | 770.00 | 1 130.00 | 770.00 | 770.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 174.00 | 13 841.00 | | 18 174.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 250 000.00 | 100 000.00 | 150 000.00 | 250 000.00 |
8B Suppliers and Related Accounts | 128 455.00 | 128 455.00 | | 128 455.00 |
8D Social Security and Other Social Organizations | 211 363.00 | 211 363.00 | | 211 363.00 |
8K Other liabilities (including liabilities related to repo transactions) | 28 615.00 | 28 615.00 | | 28 615.00 |
UT Other financial assets | 1 504.00 | | 1 504.00 | 1 504.00 |
UX Other trade receivables | 775 881.00 | 775 881.00 | | 775 881.00 |
VG Loans with a maturity of up to one year at origin | 814.00 | 814.00 | | 814.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 81 437.00 | 81 437.00 | | 81 437.00 |
VS Prepaid expenses | 2 110.00 | 2 110.00 | | 2 110.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 860 932.00 | 859 428.00 | 1 504.00 | 860 932.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 619 247.00 | 469 247.00 | 150 000.00 | 619 247.00 |
