| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 000.00 | 9 352.00 | 648.00 | 10 000.00 |
AT Other tangible assets | 37 177.00 | 23 802.00 | 13 374.00 | 37 177.00 |
BH Other financial assets | 2 560.00 | | 2 560.00 | 2 560.00 |
BJ TOTAL (I) | 49 737.00 | 33 154.00 | 16 583.00 | 49 737.00 |
BT Goods | 66 200.00 | | 66 200.00 | 66 200.00 |
BV Advances and down payments on orders | 34 057.00 | | 34 057.00 | 34 057.00 |
BX Customers and related accounts | 76 168.00 | | 76 168.00 | 76 168.00 |
BZ Other receivables | 3 588.00 | | 3 588.00 | 3 588.00 |
CF Cash and cash equivalents | 187 473.00 | | 187 473.00 | 187 473.00 |
CJ TOTAL (II) | 367 486.00 | | 367 486.00 | 367 486.00 |
CO Grand total (0 to V) | 417 222.00 | 33 154.00 | 384 068.00 | 417 222.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DB Share, merger, contribution premiums, etc. | 64 053.00 | 64 053.00 | | 64 053.00 |
DD Legal reserve (1) | 1 038.00 | 1 038.00 | | 1 038.00 |
DH Retained earnings | -60 424.00 | -6 963.00 | | -60 424.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 677.00 | -53 461.00 | | 5 677.00 |
DL TOTAL (I) | 110 344.00 | 104 667.00 | | 110 344.00 |
DU Loans and Debts from Credit Institutions (3) | 150 000.00 | 48 772.00 | | 150 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 270.00 | | | 24 270.00 |
DW Advances and down payments received on current orders | 5 559.00 | 5 479.00 | | 5 559.00 |
DX Trade payables and related accounts | 31 965.00 | 54 775.00 | | 31 965.00 |
DY Tax and social security liabilities | 7 685.00 | 14 893.00 | | 7 685.00 |
EA Other liabilities | 54 247.00 | 27 681.00 | | 54 247.00 |
EC TOTAL (IV) | 273 725.00 | 151 600.00 | | 273 725.00 |
EE Grand total (I to V) | 384 068.00 | 256 267.00 | | 384 068.00 |
EG Accrued income and payables due within one year | 118 166.00 | 146 121.00 | | 118 166.00 |
EI Including equity loans | 24 270.00 | | | 24 270.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 656 186.00 | | 1 656 186.00 | 1 656 186.00 |
FG Production sold - services | 91 269.00 | | 91 269.00 | 91 269.00 |
FJ Net sales | 1 747 455.00 | | 1 747 455.00 | 1 747 455.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20 104.00 | |
FQ Other income | | | 176.00 | |
FR Total operating income (I) | | | 1 767 734.00 | |
FS Purchases of goods (including customs duties) | | | 1 574 235.00 | |
FT Inventory change (goods) | | | 3 190.00 | |
FU Purchases of raw materials and other supplies | | | 40 302.00 | |
FW Other purchases and external expenses | | | 72 168.00 | |
FX Taxes, duties, and similar payments | | | 3 992.00 | |
FY Salaries and Wages | | | 47 816.00 | |
FZ Social Security Contributions | | | 14 523.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 129.00 | |
GE Other Expenses | | | 74.00 | |
GF Total Operating Expenses (II) | | | 1 761 428.00 | |
GG - OPERATING RESULT (I - II) | | | 6 306.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 237.00 | |
GU Total financial expenses (VI) | | | 237.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -237.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 069.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 392.00 | 2 120.00 | | 392.00 |
HH Total exceptional expenses (VIII) | 392.00 | 2 120.00 | | 392.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -392.00 | -2 120.00 | | -392.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 767 734.00 | 1 930 194.00 | | 1 767 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 762 057.00 | 1 983 655.00 | | 1 762 057.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 677.00 | -53 461.00 | | 5 677.00 |
| |
| 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 | 49 737.00 | | | 49 737.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 560.00 | |
I4 DECREASES Grand Total | | | 49 737.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 177.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 177.00 | | | 37 177.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 560.00 | | | 2 560.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 025.00 | 5 129.00 | | 28 025.00 |
PE DEPRECIATION Total including other intangible assets | 7 685.00 | 1 667.00 | | 7 685.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 340.00 | 3 462.00 | | 20 340.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 2 560.00 | | 2 560.00 | 2 560.00 |
UX Other trade receivables | 76 168.00 | 76 168.00 | | 76 168.00 |
VJ Loans taken out during the year | 150 000.00 | | | 150 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 588.00 | 3 588.00 | | 3 588.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 316.00 | 79 756.00 | 2 560.00 | 82 316.00 |
