| |
| 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 | 6 794.00 | 6 794.00 | | 6 794.00 |
AT Other tangible assets | 20 447.00 | 20 447.00 | | 20 447.00 |
BH Other financial assets | 5 704.00 | | 5 704.00 | 5 704.00 |
BJ TOTAL (I) | 105 580.00 | 27 241.00 | 78 339.00 | 105 580.00 |
BX Customers and related accounts | 697 344.00 | | 697 344.00 | 697 344.00 |
BZ Other receivables | 101 807.00 | | 101 807.00 | 101 807.00 |
CF Cash and cash equivalents | 567 666.00 | | 567 666.00 | 567 666.00 |
CH Prepaid expenses | 3 243.00 | | 3 243.00 | 3 243.00 |
CJ TOTAL (II) | 1 370 060.00 | | 1 370 060.00 | 1 370 060.00 |
CO Grand total (0 to V) | 1 475 640.00 | 27 241.00 | 1 448 399.00 | 1 475 640.00 |
CS Evaluated investments - equity method | 72 635.00 | | 72 635.00 | 72 635.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 366 301.00 | 366 301.00 | | 366 301.00 |
DH Retained earnings | 408 088.00 | | | 408 088.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 156 962.00 | 408 088.00 | | 156 962.00 |
DL TOTAL (I) | 975 352.00 | 818 389.00 | | 975 352.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 402 137.00 | 497 139.00 | | 402 137.00 |
DY Tax and social security liabilities | 44 638.00 | 99 831.00 | | 44 638.00 |
EA Other liabilities | 26 267.00 | 4 338.00 | | 26 267.00 |
EC TOTAL (IV) | 473 048.00 | 601 313.00 | | 473 048.00 |
EE Grand total (I to V) | 1 448 399.00 | 1 419 702.00 | | 1 448 399.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 675 503.00 | |
FJ Net sales | | | 1 675 503.00 | |
FQ Other income | | | 6 352.00 | |
FR Total operating income (I) | | | 1 681 855.00 | |
FU Purchases of raw materials and other supplies | | | 250.00 | |
FW Other purchases and external expenses | | | 1 374 841.00 | |
FX Taxes, duties, and similar payments | | | 12 293.00 | |
GE Other Expenses | | | 2 239.00 | |
GF Total Operating Expenses (II) | | | 1 389 623.00 | |
GG - OPERATING RESULT (I - II) | | | 292 232.00 | |
GP Total financial income (V) | | | 24 574.00 | |
GU Total financial expenses (VI) | | | 98 827.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -74 253.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 217 979.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 13.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -13.00 | | |
HK Income tax | 61 017.00 | 95 343.00 | | 61 017.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 706 429.00 | 3 095 757.00 | | 1 706 429.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 549 467.00 | 2 687 669.00 | | 1 549 467.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 156 962.00 | 408 088.00 | | 156 962.00 |
| |
| 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 | 105 580.00 | | | 105 580.00 |
I3 DECREASES Total Financial Fixed Assets | | | 78 339.00 | |
I4 DECREASES Grand Total | | | 105 580.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 241.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 241.00 | | | 27 241.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 78 339.00 | | | 78 339.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 241.00 | | | 27 241.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 241.00 | | | 27 241.00 |
| |
| 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 | 402 137.00 | 402 137.00 | | 402 137.00 |
8D Social Security and Other Social Organizations | 44 638.00 | 44 638.00 | | 44 638.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 267.00 | 26 267.00 | | 26 267.00 |
UT Other financial assets | 5 704.00 | | 5 704.00 | 5 704.00 |
UX Other trade receivables | 697 344.00 | 697 344.00 | | 697 344.00 |
VG Loans with a maturity of up to one year at origin | 5.00 | 5.00 | | 5.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 101 807.00 | 101 807.00 | | 101 807.00 |
VS Prepaid expenses | 3 243.00 | 3 243.00 | | 3 243.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 808 098.00 | 802 394.00 | 5 704.00 | 808 098.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 473 048.00 | 473 048.00 | | 473 048.00 |
