| |
| 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 | 2 290.00 | 2 290.00 | | 2 290.00 |
AT Other tangible assets | 138 126.00 | 127 805.00 | 10 321.00 | 138 126.00 |
BH Other financial assets | 6 098.00 | | 6 098.00 | 6 098.00 |
BJ TOTAL (I) | 146 715.00 | 130 095.00 | 16 620.00 | 146 715.00 |
BT Goods | 180 457.00 | | 180 457.00 | 180 457.00 |
BV Advances and down payments on orders | 11 362.00 | | 11 362.00 | 11 362.00 |
BX Customers and related accounts | 102.00 | | 102.00 | 102.00 |
BZ Other receivables | 17 293.00 | | 17 293.00 | 17 293.00 |
CF Cash and cash equivalents | 167 704.00 | | 167 704.00 | 167 704.00 |
CJ TOTAL (II) | 376 918.00 | | 376 918.00 | 376 918.00 |
CO Grand total (0 to V) | 523 633.00 | 130 095.00 | 393 538.00 | 523 633.00 |
CP Shares due in less than one year | 6 098.00 | | | 6 098.00 |
CU Other investments | 201.00 | | 201.00 | 201.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 91 983.00 | 91 829.00 | | 91 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 552.00 | 11 154.00 | | 52 552.00 |
DL TOTAL (I) | 199 535.00 | 157 983.00 | | 199 535.00 |
DU Loans and Debts from Credit Institutions (3) | 8 441.00 | 8 842.00 | | 8 441.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 090.00 | 3 744.00 | | 12 090.00 |
DX Trade payables and related accounts | 83 930.00 | 115 156.00 | | 83 930.00 |
DY Tax and social security liabilities | 25 985.00 | 19 299.00 | | 25 985.00 |
EA Other liabilities | 37 557.00 | 11 342.00 | | 37 557.00 |
EB Prepaid income (2) | 26 000.00 | | | 26 000.00 |
EC TOTAL (IV) | 194 003.00 | 158 383.00 | | 194 003.00 |
EE Grand total (I to V) | 393 538.00 | 316 366.00 | | 393 538.00 |
EG Accrued income and payables due within one year | 144 357.00 | 145 797.00 | | 144 357.00 |
EI Including equity loans | 12 090.00 | | | 12 090.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 532 819.00 | | 532 819.00 | 532 819.00 |
FJ Net sales | 532 819.00 | | 532 819.00 | 532 819.00 |
FO Operating subsidies | | | 15 150.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 277.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 550 252.00 | |
FS Purchases of goods (including customs duties) | | | 290 567.00 | |
FT Inventory change (goods) | | | 1 807.00 | |
FW Other purchases and external expenses | | | 143 552.00 | |
FX Taxes, duties, and similar payments | | | 9 527.00 | |
FY Salaries and Wages | | | 42 963.00 | |
FZ Social Security Contributions | | | 1 014.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 230.00 | |
GE Other Expenses | | | 7 535.00 | |
GF Total Operating Expenses (II) | | | 502 195.00 | |
GG - OPERATING RESULT (I - II) | | | 48 058.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 694.00 | |
GP Total financial income (V) | | | 694.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 694.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 752.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 13 100.00 | | | 13 100.00 |
HD Total exceptional income (VII) | 13 100.00 | | | 13 100.00 |
HE Exceptional expenses on management operations | 1 200.00 | 2 241.00 | | 1 200.00 |
HH Total exceptional expenses (VIII) | 1 200.00 | 2 241.00 | | 1 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 900.00 | -2 241.00 | | 11 900.00 |
HK Income tax | 8 100.00 | 2 030.00 | | 8 100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 564 047.00 | 513 069.00 | | 564 047.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 511 495.00 | 501 915.00 | | 511 495.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 552.00 | 11 154.00 | | 52 552.00 |
| |
| 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 | 146 619.00 | | 95.00 | 146 619.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 299.00 | |
I4 DECREASES Grand Total | | | 146 715.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 140 416.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 140 320.00 | | 95.00 | 140 320.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 299.00 | | | 6 299.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 124 865.00 | 5 230.00 | | 124 865.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 124 865.00 | 5 230.00 | | 124 865.00 |
| |
| 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 | 83 930.00 | 83 930.00 | | 83 930.00 |
8C Staff and Related Accounts | 6 325.00 | 6 325.00 | | 6 325.00 |
8D Social Security and Other Social Organizations | 2 224.00 | 2 224.00 | | 2 224.00 |
8E Income Taxes | 8 100.00 | 8 100.00 | | 8 100.00 |
8K Other liabilities (including liabilities related to repo transactions) | 37 557.00 | | 37 557.00 | 37 557.00 |
8L Deferred income | 26 000.00 | 26 000.00 | | 26 000.00 |
UT Other financial assets | 6 098.00 | 6 098.00 | | 6 098.00 |
UX Other trade receivables | 102.00 | 102.00 | | 102.00 |
VB VAT | 11 471.00 | 11 471.00 | | 11 471.00 |
VH Loans with a maturity of more than one year at origin | 8 441.00 | 8 441.00 | | 8 441.00 |
VI Group and Associates | 12 090.00 | | 12 090.00 | 12 090.00 |
VJ Loans taken out during the year | 401.00 | | | 401.00 |
VK Loans repaid during the year | 401.00 | | | 401.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 417.00 | 6 417.00 | | 6 417.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 822.00 | 5 822.00 | | 5 822.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 493.00 | 23 493.00 | | 23 493.00 |
VW VAT | 2 920.00 | 2 920.00 | | 2 920.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 194 003.00 | 144 357.00 | 49 646.00 | 194 003.00 |
