| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 289 405.00 | |
BH Other financial assets | | | 10 238.00 | |
BJ TOTAL (I) | | | 299 642.00 | |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | 1 903 315.00 | |
BZ Other receivables | | | 443 327.00 | |
CF Cash and cash equivalents | | | 121 694.00 | |
CH Prepaid expenses | | | 52 044.00 | |
CJ TOTAL (II) | | | 2 520 379.00 | |
CO Grand total (0 to V) | | | 2 820 021.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 566 754.00 | 332 663.00 | | 566 754.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 853.00 | 234 092.00 | | 25 853.00 |
DL TOTAL (I) | 603 607.00 | 577 754.00 | | 603 607.00 |
DU Loans and Debts from Credit Institutions (3) | 230 532.00 | 265 070.00 | | 230 532.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 020 327.00 | 41 719.00 | | 1 020 327.00 |
DX Trade payables and related accounts | 174 134.00 | 1 715 990.00 | | 174 134.00 |
DY Tax and social security liabilities | 754 157.00 | 825 314.00 | | 754 157.00 |
EA Other liabilities | 37 264.00 | 141 264.00 | | 37 264.00 |
EC TOTAL (IV) | 2 216 414.00 | 2 989 357.00 | | 2 216 414.00 |
EE Grand total (I to V) | 2 820 021.00 | 3 567 112.00 | | 2 820 021.00 |
EG Accrued income and payables due within one year | 2 064 040.00 | 2 793 573.00 | | 2 064 040.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 3 963 105.00 | |
FJ Net sales | | | 3 963 105.00 | |
FN Capitalized production | | | 48 909.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 346.00 | |
FQ Other income | | | 50.00 | |
FR Total operating income (I) | | | 4 012 409.00 | |
FW Other purchases and external expenses | | | 2 050 966.00 | |
FX Taxes, duties, and similar payments | | | 31 825.00 | |
FY Salaries and Wages | | | 1 298 520.00 | |
FZ Social Security Contributions | | | 460 855.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 134 094.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 3 976 277.00 | |
GG - OPERATING RESULT (I - II) | | | 36 132.00 | |
GL Other interest and similar income | | | 2 288.00 | |
GP Total financial income (V) | | | 2 288.00 | |
GR Interest and similar expenses | | | 3 924.00 | |
GU Total financial expenses (VI) | | | 3 924.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 636.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 496.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 382.00 | | | 1 382.00 |
HH Total exceptional expenses (VIII) | 1 382.00 | | | 1 382.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 382.00 | | | -1 382.00 |
HK Income tax | 7 261.00 | 87 183.00 | | 7 261.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 014 697.00 | 4 535 230.00 | | 4 014 697.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 988 844.00 | 4 301 139.00 | | 3 988 844.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 853.00 | 234 092.00 | | 25 853.00 |
| |
| 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 | 416 985.00 | | 170 989.00 | 416 985.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 360.00 | 10 238.00 | |
I4 DECREASES Grand Total | | 2 360.00 | 585 614.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 575 376.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 405 620.00 | | 169 756.00 | 405 620.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 365.00 | | 1 233.00 | 11 365.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 151 878.00 | 134 094.00 | 285 972.00 | 151 878.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 151 878.00 | 134 094.00 | 285 972.00 | 151 878.00 |
| |
| 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 | 174 134.00 | 174 134.00 | | 174 134.00 |
8C Staff and Related Accounts | 80 387.00 | 80 387.00 | | 80 387.00 |
8D Social Security and Other Social Organizations | 300 398.00 | 300 398.00 | | 300 398.00 |
8K Other liabilities (including liabilities related to repo transactions) | 37 264.00 | 37 264.00 | | 37 264.00 |
UT Other financial assets | 10 238.00 | | 10 238.00 | 10 238.00 |
UX Other trade receivables | 1 903 315.00 | 1 903 315.00 | | 1 903 315.00 |
UZ Social Security, other social security organizations | -275.00 | -275.00 | | -275.00 |
VB VAT | 119 885.00 | 119 885.00 | | 119 885.00 |
VH Loans with a maturity of more than one year at origin | 230 532.00 | 78 159.00 | 152 373.00 | 230 532.00 |
VI Group and Associates | 1 020 327.00 | 1 020 327.00 | | 1 020 327.00 |
VJ Loans taken out during the year | 42 300.00 | | | 42 300.00 |
VK Loans repaid during the year | 76 817.00 | | | 76 817.00 |
VM Income taxes | 80 271.00 | 80 271.00 | | 80 271.00 |
VP Miscellaneous | 19 358.00 | 19 358.00 | | 19 358.00 |
VQ Other Taxes, Duties, and Similar Debts | 22 110.00 | 22 110.00 | | 22 110.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 224 087.00 | 224 087.00 | | 224 087.00 |
VS Prepaid expenses | 52 044.00 | 52 044.00 | | 52 044.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 408 923.00 | 2 398 685.00 | 10 238.00 | 2 408 923.00 |
VW VAT | 351 262.00 | 351 262.00 | | 351 262.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 216 414.00 | 2 064 040.00 | 152 373.00 | 2 216 414.00 |
