| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 500.00 | 1 714.00 | 786.00 | 2 500.00 |
AR Technical installations, industrial equipment and tools | 134 969.00 | 115 209.00 | 19 760.00 | 134 969.00 |
AT Other tangible assets | 61 853.00 | 33 170.00 | 28 683.00 | 61 853.00 |
BJ TOTAL (I) | 199 322.00 | 150 093.00 | 49 229.00 | 199 322.00 |
BT Goods | 259 453.00 | | 259 453.00 | 259 453.00 |
BZ Other receivables | 42 389.00 | | 42 389.00 | 42 389.00 |
CF Cash and cash equivalents | 215 026.00 | | 215 026.00 | 215 026.00 |
CJ TOTAL (II) | 516 868.00 | | 516 868.00 | 516 868.00 |
CO Grand total (0 to V) | 716 191.00 | 150 093.00 | 566 097.00 | 716 191.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 354 727.00 | 313 283.00 | | 354 727.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 544.00 | 41 444.00 | | 32 544.00 |
DL TOTAL (I) | 392 772.00 | 360 227.00 | | 392 772.00 |
DU Loans and Debts from Credit Institutions (3) | 15 621.00 | 18 746.00 | | 15 621.00 |
DX Trade payables and related accounts | 136 781.00 | 230 830.00 | | 136 781.00 |
DY Tax and social security liabilities | 14 253.00 | 10 448.00 | | 14 253.00 |
EA Other liabilities | 6 671.00 | 5 481.00 | | 6 671.00 |
EC TOTAL (IV) | 173 326.00 | 265 505.00 | | 173 326.00 |
EE Grand total (I to V) | 566 097.00 | 625 733.00 | | 566 097.00 |
EG Accrued income and payables due within one year | 164 014.00 | 246 759.00 | | 164 014.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 993 763.00 | | 1 993 763.00 | 1 993 763.00 |
FJ Net sales | 1 993 763.00 | | 1 993 763.00 | 1 993 763.00 |
FR Total operating income (I) | | | 1 993 763.00 | |
FS Purchases of goods (including customs duties) | | | 1 659 858.00 | |
FT Inventory change (goods) | | | 6 698.00 | |
FU Purchases of raw materials and other supplies | | | 6 768.00 | |
FW Other purchases and external expenses | | | 122 987.00 | |
FX Taxes, duties, and similar payments | | | 12 188.00 | |
FY Salaries and Wages | | | 112 231.00 | |
FZ Social Security Contributions | | | 13 576.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26 607.00 | |
GF Total Operating Expenses (II) | | | 1 960 914.00 | |
GG - OPERATING RESULT (I - II) | | | 32 849.00 | |
GR Interest and similar expenses | | | 252.00 | |
GU Total financial expenses (VI) | | | 252.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -252.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 597.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 758.00 | 5 237.00 | | 5 758.00 |
HD Total exceptional income (VII) | 5 758.00 | 5 237.00 | | 5 758.00 |
HE Exceptional expenses on management operations | 37.00 | 374.00 | | 37.00 |
HH Total exceptional expenses (VIII) | 37.00 | 374.00 | | 37.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 720.00 | 4 863.00 | | 5 720.00 |
HK Income tax | 5 773.00 | 9 339.00 | | 5 773.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 999 520.00 | 1 820 238.00 | | 1 999 520.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 966 976.00 | 1 778 793.00 | | 1 966 976.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 544.00 | 41 444.00 | | 32 544.00 |
| |
| 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 | 188 941.00 | | 10 381.00 | 188 941.00 |
I4 DECREASES Grand Total | | | 199 322.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 199 322.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 188 941.00 | | 10 381.00 | 188 941.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 123 486.00 | 26 607.00 | | 123 486.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 123 486.00 | 26 607.00 | | 123 486.00 |
| |
| 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 | 136 781.00 | 136 781.00 | | 136 781.00 |
8C Staff and Related Accounts | 10 253.00 | 10 253.00 | | 10 253.00 |
8D Social Security and Other Social Organizations | 1 889.00 | 1 889.00 | | 1 889.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 671.00 | 6 671.00 | | 6 671.00 |
UZ Social Security, other social security organizations | 1 375.00 | 1 375.00 | | 1 375.00 |
VB VAT | 4 569.00 | 4 569.00 | | 4 569.00 |
VH Loans with a maturity of more than one year at origin | 15 621.00 | 6 309.00 | 9 312.00 | 15 621.00 |
VM Income taxes | 24 672.00 | 24 672.00 | | 24 672.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 773.00 | 11 773.00 | | 11 773.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 389.00 | 42 389.00 | | 42 389.00 |
VW VAT | 2 111.00 | 2 111.00 | | 2 111.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 173 326.00 | 164 014.00 | 9 312.00 | 173 326.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 5 420.00 | 5 409.00 | | 5 420.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 134.00 | 7 812.00 | | 9 134.00 |
ST Other accounts | 67 054.00 | 70 523.00 | | 67 054.00 |
XQ Rental, rental and co-ownership charges | 46 675.00 | 46 224.00 | | 46 675.00 |
YT Subcontracting | 125.00 | 77.00 | | 125.00 |
YW Business tax | 6 768.00 | 6 996.00 | | 6 768.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 12 188.00 | 12 405.00 | | 12 188.00 |
YY Amount of VAT collected | 129 898.00 | 106 815.00 | | 129 898.00 |
YZ Total deductible VAT on goods and services | 130 843.00 | 105 754.00 | | 130 843.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 122 987.00 | 124 637.00 | | 122 987.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 8.00 | | | 8.00 |
