| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 983 982.00 | | 1 983 982.00 | 1 983 982.00 |
BT Goods | 26 073.00 | 26 073.00 | | 26 073.00 |
BX Customers and related accounts | 1 181 074.00 | | 1 181 074.00 | 1 181 074.00 |
BZ Other receivables | 1 975 626.00 | | 1 975 626.00 | 1 975 626.00 |
CF Cash and cash equivalents | 577.00 | | 577.00 | 577.00 |
CJ TOTAL (II) | 3 183 350.00 | 26 073.00 | 3 157 277.00 | 3 183 350.00 |
CO Grand total (0 to V) | 5 167 333.00 | 26 073.00 | 5 141 259.00 | 5 167 333.00 |
CU Other investments | 1 983 982.00 | | 1 983 982.00 | 1 983 982.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 1 515 207.00 | 1 446 767.00 | | 1 515 207.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 056 259.00 | 568 440.00 | | 1 056 259.00 |
DL TOTAL (I) | 2 587 966.00 | 2 031 707.00 | | 2 587 966.00 |
DV Miscellaneous Loans and Financial Debts (4) | 257.00 | | | 257.00 |
DX Trade payables and related accounts | 2 142 234.00 | 2 151 165.00 | | 2 142 234.00 |
DY Tax and social security liabilities | 410 802.00 | 60 819.00 | | 410 802.00 |
EC TOTAL (IV) | 2 553 293.00 | 2 211 984.00 | | 2 553 293.00 |
EE Grand total (I to V) | 5 141 259.00 | 4 243 690.00 | | 5 141 259.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 5 022 206.00 | | 5 022 206.00 | 5 022 206.00 |
FJ Net sales | 5 022 206.00 | | 5 022 206.00 | 5 022 206.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 791.00 | |
FQ Other income | | | 980 266.00 | |
FR Total operating income (I) | | | 6 025 263.00 | |
FT Inventory change (goods) | | | -9 628.00 | |
FW Other purchases and external expenses | | | 4 452 213.00 | |
FX Taxes, duties, and similar payments | | | 96 632.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 26 073.00 | |
GE Other Expenses | | | -7 837.00 | |
GF Total Operating Expenses (II) | | | 4 557 453.00 | |
GG - OPERATING RESULT (I - II) | | | 1 467 810.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 785.00 | |
GU Total financial expenses (VI) | | | 785.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -785.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 467 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 410 767.00 | 233 647.00 | | 410 767.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 025 263.00 | 6 052 834.00 | | 6 025 263.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 969 004.00 | 5 484 394.00 | | 4 969 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 056 259.00 | 568 440.00 | | 1 056 259.00 |
| |
| 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 | 1 983 982.00 | | | 1 983 982.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 983 982.00 | |
I4 DECREASES Grand Total | | | 1 983 982.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 983 982.00 | | | 1 983 982.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 12 791.00 | 38 533.00 | 25 251.00 | 12 791.00 |
7B Total provisions for depreciation | 12 791.00 | 38 533.00 | 25 251.00 | 12 791.00 |
7C Grand total | 12 791.00 | 38 533.00 | 25 251.00 | 12 791.00 |
UE of which provisions and reversals: - Operating | | 26 073.00 | 12 791.00 | |
| |
| 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 | 257.00 | 257.00 | | 257.00 |
8B Suppliers and Related Accounts | 2 142 234.00 | 2 142 234.00 | | 2 142 234.00 |
8E Income Taxes | 410 767.00 | 410 767.00 | | 410 767.00 |
UX Other trade receivables | 1 181 074.00 | 1 181 074.00 | | 1 181 074.00 |
VB VAT | 13 847.00 | 13 847.00 | | 13 847.00 |
VC Group and associates | 874 640.00 | 874 640.00 | | 874 640.00 |
VP Miscellaneous | 49 689.00 | 49 689.00 | | 49 689.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 037 450.00 | 1 037 450.00 | | 1 037 450.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 156 700.00 | 3 156 700.00 | | 3 156 700.00 |
VW VAT | 35.00 | 35.00 | | 35.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 553 293.00 | 2 553 293.00 | | 2 553 293.00 |
