| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 5 795.00 | 5 795.00 | | 5 795.00 |
AT Other tangible assets | 10 833.00 | 6 570.00 | 4 264.00 | 10 833.00 |
BH Other financial assets | 70.00 | | 70.00 | 70.00 |
BJ TOTAL (I) | 16 698.00 | 12 365.00 | 4 334.00 | 16 698.00 |
BX Customers and related accounts | 57 911.00 | 2 952.00 | 54 959.00 | 57 911.00 |
BZ Other receivables | 9 719.00 | | 9 719.00 | 9 719.00 |
CD Marketable securities | 48 113.00 | | 48 113.00 | 48 113.00 |
CF Cash and cash equivalents | 156 271.00 | | 156 271.00 | 156 271.00 |
CH Prepaid expenses | 6 743.00 | | 6 743.00 | 6 743.00 |
CJ TOTAL (II) | 278 755.00 | 2 952.00 | 275 803.00 | 278 755.00 |
CO Grand total (0 to V) | 295 454.00 | 15 317.00 | 280 137.00 | 295 454.00 |
| |
| 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) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 93 309.00 | 82 514.00 | | 93 309.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 292.00 | 40 795.00 | | 58 292.00 |
DL TOTAL (I) | 153 101.00 | 124 809.00 | | 153 101.00 |
DU Loans and Debts from Credit Institutions (3) | 6 292.00 | 8 522.00 | | 6 292.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 009.00 | 6 013.00 | | 7 009.00 |
DX Trade payables and related accounts | 65 009.00 | 32 124.00 | | 65 009.00 |
DY Tax and social security liabilities | 30 971.00 | 24 925.00 | | 30 971.00 |
EA Other liabilities | 863.00 | 7 132.00 | | 863.00 |
EB Prepaid income (2) | 16 892.00 | 11 722.00 | | 16 892.00 |
EC TOTAL (IV) | 127 036.00 | 90 438.00 | | 127 036.00 |
EE Grand total (I to V) | 280 137.00 | 215 247.00 | | 280 137.00 |
EG Accrued income and payables due within one year | 127 036.00 | 90 438.00 | | 127 036.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 109.00 | 188.00 | | 109.00 |
EI Including equity loans | 7 009.00 | | | 7 009.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 477 838.00 | | 477 838.00 | 477 838.00 |
FG Production sold - services | 129 337.00 | | 129 337.00 | 129 337.00 |
FJ Net sales | 607 175.00 | | 607 175.00 | 607 175.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 032.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 609 212.00 | |
FS Purchases of goods (including customs duties) | | | 343 668.00 | |
FW Other purchases and external expenses | | | 113 140.00 | |
FX Taxes, duties, and similar payments | | | 2 160.00 | |
FY Salaries and Wages | | | 51 438.00 | |
FZ Social Security Contributions | | | 15 635.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 967.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 493.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 532 509.00 | |
GG - OPERATING RESULT (I - II) | | | 76 703.00 | |
GR Interest and similar expenses | | | 24.00 | |
GT Net expenses on sales of marketable securities | | | 1 760.00 | |
GU Total financial expenses (VI) | | | 1 784.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 784.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 74 919.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 37.00 | | |
HB Exceptional income from capital transactions | | 500.00 | | |
HD Total exceptional income (VII) | | 537.00 | | |
HE Exceptional expenses on management operations | 840.00 | 177.00 | | 840.00 |
HH Total exceptional expenses (VIII) | 840.00 | 177.00 | | 840.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -840.00 | 360.00 | | -840.00 |
HK Income tax | 15 787.00 | 9 674.00 | | 15 787.00 |
HL TOTAL REVENUE (I + III + V + VII) | 609 212.00 | 467 520.00 | | 609 212.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 550 920.00 | 426 725.00 | | 550 920.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 292.00 | 40 795.00 | | 58 292.00 |
| |
| 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 | 16 628.00 | | 70.00 | 16 628.00 |
I3 DECREASES Total Financial Fixed Assets | | | 70.00 | |
I4 DECREASES Grand Total | | | 16 698.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 628.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 628.00 | | | 16 628.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 70.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 398.00 | 4 967.00 | 12 365.00 | 7 398.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 398.00 | 4 967.00 | 12 365.00 | 7 398.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 460.00 | 1 493.00 | | 1 460.00 |
7B Total provisions for depreciation | 1 460.00 | 1 493.00 | | 1 460.00 |
7C Grand total | 1 460.00 | 1 493.00 | | 1 460.00 |
UE of which provisions and reversals: - Operating | | 1 493.00 | | |
| |
| 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 | 65 009.00 | 65 009.00 | | 65 009.00 |
8C Staff and Related Accounts | 11 326.00 | 11 326.00 | | 11 326.00 |
8D Social Security and Other Social Organizations | 6 276.00 | 6 276.00 | | 6 276.00 |
8E Income Taxes | 8 530.00 | 8 530.00 | | 8 530.00 |
8K Other liabilities (including liabilities related to repo transactions) | 863.00 | 863.00 | | 863.00 |
8L Deferred income | 16 892.00 | 16 892.00 | | 16 892.00 |
UT Other financial assets | 70.00 | | 70.00 | 70.00 |
UX Other trade receivables | 54 470.00 | 54 470.00 | | 54 470.00 |
VA Doubtful or disputed receivables | 3 441.00 | 3 441.00 | | 3 441.00 |
VB VAT | 9 525.00 | 9 525.00 | | 9 525.00 |
VG Loans with a maturity of up to one year at origin | 109.00 | 109.00 | | 109.00 |
VH Loans with a maturity of more than one year at origin | 6 183.00 | 6 183.00 | | 6 183.00 |
VI Group and Associates | 7 009.00 | 7 009.00 | | 7 009.00 |
VJ Loans taken out during the year | 2 755.00 | | | 2 755.00 |
VK Loans repaid during the year | 4 906.00 | | | 4 906.00 |
VQ Other Taxes, Duties, and Similar Debts | 701.00 | 701.00 | | 701.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 193.00 | 193.00 | | 193.00 |
VS Prepaid expenses | 6 743.00 | 6 743.00 | | 6 743.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 442.00 | 74 372.00 | 70.00 | 74 442.00 |
VW VAT | 4 139.00 | 4 139.00 | | 4 139.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 127 036.00 | 127 036.00 | | 127 036.00 |
