| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 30 510.00 | 29 281.00 | 1 230.00 | 30 510.00 |
BH Other financial assets | 808.00 | | 808.00 | 808.00 |
BJ TOTAL (I) | 52 950.00 | 29 281.00 | 23 670.00 | 52 950.00 |
BN Goods in progress | 2 432 389.00 | | 2 432 389.00 | 2 432 389.00 |
BX Customers and related accounts | 1 474 772.00 | | 1 474 772.00 | 1 474 772.00 |
BZ Other receivables | 412 863.00 | | 412 863.00 | 412 863.00 |
CD Marketable securities | 500.00 | | 500.00 | 500.00 |
CF Cash and cash equivalents | 2 409 511.00 | | 2 409 511.00 | 2 409 511.00 |
CH Prepaid expenses | 20 355.00 | | 20 355.00 | 20 355.00 |
CJ TOTAL (II) | 6 750 390.00 | | 6 750 390.00 | 6 750 390.00 |
CO Grand total (0 to V) | 6 803 340.00 | 29 281.00 | 6 774 060.00 | 6 803 340.00 |
CU Other investments | 21 632.00 | | 21 632.00 | 21 632.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DD Legal reserve (1) | 12 000.00 | 12 000.00 | | 12 000.00 |
DG Other reserves | 841 182.00 | 805 512.00 | | 841 182.00 |
DH Retained earnings | 289 888.00 | 289 888.00 | | 289 888.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 230 532.00 | 275 670.00 | | 230 532.00 |
DL TOTAL (I) | 1 493 602.00 | 1 503 070.00 | | 1 493 602.00 |
DU Loans and Debts from Credit Institutions (3) | 1 745.00 | 1 583.00 | | 1 745.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 201.00 | 3 172.00 | | 3 201.00 |
DX Trade payables and related accounts | 1 688 783.00 | 2 072 217.00 | | 1 688 783.00 |
DY Tax and social security liabilities | 739 371.00 | 567 087.00 | | 739 371.00 |
EA Other liabilities | 43 637.00 | 168 573.00 | | 43 637.00 |
EB Prepaid income (2) | 2 803 721.00 | 1 720 635.00 | | 2 803 721.00 |
EC TOTAL (IV) | 5 280 458.00 | 4 533 267.00 | | 5 280 458.00 |
EE Grand total (I to V) | 6 774 060.00 | 6 036 337.00 | | 6 774 060.00 |
EG Accrued income and payables due within one year | 5 280 458.00 | 4 533 267.00 | | 5 280 458.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 745.00 | 1 583.00 | | 1 745.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 7 436 283.00 | |
FJ Net sales | | | 7 436 283.00 | |
FM Inventory production | | | 1 035 183.00 | |
FQ Other income | | | 10 917.00 | |
FR Total operating income (I) | | | 8 482 383.00 | |
FW Other purchases and external expenses | | | 8 012 819.00 | |
FX Taxes, duties, and similar payments | | | 9 719.00 | |
FY Salaries and Wages | | | 86 596.00 | |
FZ Social Security Contributions | | | 48 767.00 | |
GB Operating Expenses - Provisions | | | 632.00 | |
GF Total Operating Expenses (II) | | | 8 158 533.00 | |
GG - OPERATING RESULT (I - II) | | | 323 850.00 | |
GP Total financial income (V) | | | 1 103.00 | |
GU Total financial expenses (VI) | | | 5 783.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 680.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 319 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 88 638.00 | 104 300.00 | | 88 638.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 483 486.00 | 6 636 223.00 | | 8 483 486.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 252 954.00 | 6 360 552.00 | | 8 252 954.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 230 532.00 | 275 670.00 | | 230 532.00 |
| |
| 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 | 52 950.00 | | | 52 950.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22 440.00 | |
I4 DECREASES Grand Total | | | 52 950.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 510.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 510.00 | | | 30 510.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22 440.00 | | | 22 440.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 649.00 | 632.00 | | 28 649.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 649.00 | 632.00 | | 28 649.00 |
| |
| 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 | 1 688 783.00 | 1 688 783.00 | | 1 688 783.00 |
8D Social Security and Other Social Organizations | 739 371.00 | 739 371.00 | | 739 371.00 |
8K Other liabilities (including liabilities related to repo transactions) | 46 838.00 | 46 838.00 | | 46 838.00 |
8L Deferred income | 2 803 721.00 | 2 803 721.00 | | 2 803 721.00 |
UT Other financial assets | 808.00 | | 808.00 | 808.00 |
UX Other trade receivables | 1 474 772.00 | 1 474 772.00 | | 1 474 772.00 |
VG Loans with a maturity of up to one year at origin | 1 745.00 | 1 745.00 | | 1 745.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 412 863.00 | 412 863.00 | | 412 863.00 |
VS Prepaid expenses | 20 355.00 | 20 355.00 | | 20 355.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 908 798.00 | 1 907 990.00 | 808.00 | 1 908 798.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 280 458.00 | 5 280 458.00 | | 5 280 458.00 |
