| |
| 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 | 3 177.00 | 1 478.00 | 1 699.00 | 3 177.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 3 777.00 | 1 478.00 | 2 299.00 | 3 777.00 |
BL Raw materials, supplies | 900.00 | | 900.00 | 900.00 |
BX Customers and related accounts | 35 895.00 | | 35 895.00 | 35 895.00 |
BZ Other receivables | 50 188.00 | | 50 188.00 | 50 188.00 |
CF Cash and cash equivalents | 53 461.00 | | 53 461.00 | 53 461.00 |
CH Prepaid expenses | 65.00 | | 65.00 | 65.00 |
CJ TOTAL (II) | 140 510.00 | | 140 510.00 | 140 510.00 |
CO Grand total (0 to V) | 144 287.00 | 1 478.00 | 142 808.00 | 144 287.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 300.00 | | | 300.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 397.00 | 20 299.00 | | 41 397.00 |
DL TOTAL (I) | 44 697.00 | 23 299.00 | | 44 697.00 |
DU Loans and Debts from Credit Institutions (3) | 23 516.00 | 32 283.00 | | 23 516.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10.00 | 125.00 | | 10.00 |
DW Advances and down payments received on current orders | 150.00 | | | 150.00 |
DX Trade payables and related accounts | 36 472.00 | 58 676.00 | | 36 472.00 |
DY Tax and social security liabilities | 36 995.00 | 25 067.00 | | 36 995.00 |
EA Other liabilities | 968.00 | 333.00 | | 968.00 |
EC TOTAL (IV) | 98 111.00 | 116 484.00 | | 98 111.00 |
EE Grand total (I to V) | 142 808.00 | 139 783.00 | | 142 808.00 |
EG Accrued income and payables due within one year | 87 949.00 | 93 056.00 | | 87 949.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 303 022.00 | | 303 022.00 | 303 022.00 |
FJ Net sales | 303 022.00 | | 303 022.00 | 303 022.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 303 025.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 202 243.00 | |
FX Taxes, duties, and similar payments | | | 4 796.00 | |
FY Salaries and Wages | | | 33 526.00 | |
FZ Social Security Contributions | | | 15 534.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 794.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 256 898.00 | |
GG - OPERATING RESULT (I - II) | | | 46 127.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 516.00 | |
GP Total financial income (V) | | | 516.00 | |
GR Interest and similar expenses | | | 211.00 | |
GU Total financial expenses (VI) | | | 211.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 432.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 15 534.00 | 10 059.00 | | 15 534.00 |
HB Exceptional income from capital transactions | 4 231.00 | | | 4 231.00 |
HD Total exceptional income (VII) | 4 231.00 | | | 4 231.00 |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HF Exceptional expenses on capital transactions | | 100.00 | | |
HH Total exceptional expenses (VIII) | 35.00 | 100.00 | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 196.00 | -100.00 | | 4 196.00 |
HK Income tax | 9 230.00 | 3 582.00 | | 9 230.00 |
HL TOTAL REVENUE (I + III + V + VII) | 307 771.00 | 182 207.00 | | 307 771.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 266 374.00 | 161 908.00 | | 266 374.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 397.00 | 20 299.00 | | 41 397.00 |
| |
| 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 | 3 377.00 | | 400.00 | 3 377.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600.00 | |
I4 DECREASES Grand Total | | | 3 777.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 177.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 177.00 | | | 3 177.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 200.00 | | 400.00 | 200.00 |
| |
| 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 | 36 472.00 | 36 472.00 | | 36 472.00 |
8D Social Security and Other Social Organizations | 22 145.00 | 22 145.00 | | 22 145.00 |
8E Income Taxes | 5 647.00 | 5 647.00 | | 5 647.00 |
8K Other liabilities (including liabilities related to repo transactions) | 968.00 | 968.00 | | 968.00 |
UT Other financial assets | 600.00 | 600.00 | | 600.00 |
UX Other trade receivables | 35 895.00 | 35 895.00 | | 35 895.00 |
VB VAT | 5 010.00 | 5 010.00 | | 5 010.00 |
VC Group and associates | 44 753.00 | 44 753.00 | | 44 753.00 |
VH Loans with a maturity of more than one year at origin | 23 516.00 | 13 354.00 | 10 162.00 | 23 516.00 |
VI Group and Associates | 10.00 | 10.00 | | 10.00 |
VK Loans repaid during the year | 8 767.00 | | | 8 767.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 425.00 | 425.00 | | 425.00 |
VS Prepaid expenses | 65.00 | 65.00 | | 65.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 748.00 | 86 748.00 | | 86 748.00 |
VW VAT | 9 203.00 | 9 203.00 | | 9 203.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 97 961.00 | 87 799.00 | 10 162.00 | 97 961.00 |
