| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 1 156.00 | |
BD Other fixed assets | | | 40.00 | |
BJ TOTAL (I) | | | 1 196.00 | |
BL Raw materials, supplies | | | 969 794.00 | |
BR Intermediate and finished products | | | 360 868.00 | |
BX Customers and related accounts | | | 535 618.00 | |
BZ Other receivables | | | 137 765.00 | |
CF Cash and cash equivalents | | | 622 137.00 | |
CH Prepaid expenses | | | 1 309.00 | |
CJ TOTAL (II) | | | 2 627 492.00 | |
CO Grand total (0 to V) | | | 2 628 688.00 | |
| |
| 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 |
DG Other reserves | 622 979.00 | | | 622 979.00 |
DH Retained earnings | | 321 156.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 458 473.00 | 401 924.00 | | 458 473.00 |
DL TOTAL (I) | 1 082 552.00 | 724 079.00 | | 1 082 552.00 |
DU Loans and Debts from Credit Institutions (3) | | 87.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 131 173.00 | 86 173.00 | | 131 173.00 |
DW Advances and down payments received on current orders | 41 245.00 | | | 41 245.00 |
DX Trade payables and related accounts | 1 229 955.00 | 1 407 292.00 | | 1 229 955.00 |
DY Tax and social security liabilities | 31 955.00 | 34 734.00 | | 31 955.00 |
EA Other liabilities | 111 808.00 | 110 009.00 | | 111 808.00 |
EC TOTAL (IV) | 1 546 136.00 | 1 638 296.00 | | 1 546 136.00 |
EE Grand total (I to V) | 2 628 688.00 | 2 362 375.00 | | 2 628 688.00 |
EG Accrued income and payables due within one year | 1 504 891.00 | 1 638 296.00 | | 1 504 891.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 87.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 3 783.00 | |
FD Production sold - goods | | | 3 259 937.00 | |
FJ Net sales | | | 3 263 719.00 | |
FM Inventory production | | | -77 070.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 3 186 666.00 | |
FS Purchases of goods (including customs duties) | | | 1 812.00 | |
FU Purchases of raw materials and other supplies | | | 2 041 666.00 | |
FV Inventory change (raw materials and supplies) | | | -109 418.00 | |
FW Other purchases and external expenses | | | 530 948.00 | |
FX Taxes, duties, and similar payments | | | 32 129.00 | |
FY Salaries and Wages | | | 65 714.00 | |
FZ Social Security Contributions | | | 25 429.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 667.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 172.00 | |
GE Other Expenses | | | 26.00 | |
GF Total Operating Expenses (II) | | | 2 590 144.00 | |
GG - OPERATING RESULT (I - II) | | | 596 521.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GL Other interest and similar income | | | 179.00 | |
GP Total financial income (V) | | | 180.00 | |
GR Interest and similar expenses | | | 112.00 | |
GU Total financial expenses (VI) | | | 112.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 596 589.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 33 296.00 | 2 514.00 | | 33 296.00 |
HD Total exceptional income (VII) | 33 296.00 | 2 514.00 | | 33 296.00 |
HF Exceptional expenses on capital transactions | | 2.00 | | |
HH Total exceptional expenses (VIII) | | 2.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 33 296.00 | 2 511.00 | | 33 296.00 |
HK Income tax | 171 412.00 | 151 654.00 | | 171 412.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 220 141.00 | 3 193 900.00 | | 3 220 141.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 761 668.00 | 2 791 976.00 | | 2 761 668.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 458 473.00 | 401 924.00 | | 458 473.00 |
| |
| 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 | 2 040.00 | | | 2 040.00 |
I3 DECREASES Total Financial Fixed Assets | | | 40.00 | |
I4 DECREASES Grand Total | | | 2 040.00 | |
IO DECREASES Total including other intangible assets | | | 2 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 000.00 | | | 2 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 40.00 | | | 40.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 178.00 | 667.00 | | 178.00 |
PE DEPRECIATION Total including other intangible assets | 178.00 | 667.00 | | 178.00 |
| |
| 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 | 1 229 955.00 | 1 229 955.00 | | 1 229 955.00 |
8C Staff and Related Accounts | 5 145.00 | 5 145.00 | | 5 145.00 |
8D Social Security and Other Social Organizations | 4 078.00 | 4 078.00 | | 4 078.00 |
8E Income Taxes | 21 364.00 | 21 364.00 | | 21 364.00 |
8K Other liabilities (including liabilities related to repo transactions) | 111 808.00 | 111 808.00 | | 111 808.00 |
UX Other trade receivables | 535 384.00 | 535 384.00 | | 535 384.00 |
VA Doubtful or disputed receivables | 1 407.00 | 1 407.00 | | 1 407.00 |
VB VAT | 137 765.00 | 137 765.00 | | 137 765.00 |
VI Group and Associates | 131 173.00 | 131 173.00 | | 131 173.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 368.00 | 1 368.00 | | 1 368.00 |
VS Prepaid expenses | 1 309.00 | 1 309.00 | | 1 309.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 675 865.00 | 675 865.00 | | 675 865.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 504 891.00 | 1 504 891.00 | | 1 504 891.00 |
