| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1.00 | | 1.00 | 1.00 |
AR Technical installations, industrial equipment and tools | 4 304.00 | 2 999.00 | 1 305.00 | 4 304.00 |
AT Other tangible assets | 23 993.00 | 13 358.00 | 10 636.00 | 23 993.00 |
BH Other financial assets | 431.00 | | 431.00 | 431.00 |
BJ TOTAL (I) | 28 729.00 | 16 357.00 | 12 372.00 | 28 729.00 |
BL Raw materials, supplies | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 694 681.00 | | 694 681.00 | 694 681.00 |
CF Cash and cash equivalents | 12 850.00 | | 12 850.00 | 12 850.00 |
CH Prepaid expenses | 3 459.00 | | 3 459.00 | 3 459.00 |
CJ TOTAL (II) | 710 990.00 | | 710 990.00 | 710 990.00 |
CO Grand total (0 to V) | 739 719.00 | 16 357.00 | 723 362.00 | 739 719.00 |
CP Shares due in less than one year | 431.00 | | | 431.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 84 474.00 | 65 327.00 | | 84 474.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 131 823.00 | 19 147.00 | | 131 823.00 |
DL TOTAL (I) | 217 398.00 | 85 574.00 | | 217 398.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 693.00 | 445 605.00 | | 59 693.00 |
DX Trade payables and related accounts | 352 213.00 | 347 679.00 | | 352 213.00 |
DY Tax and social security liabilities | 76 353.00 | 123 837.00 | | 76 353.00 |
EA Other liabilities | 15 251.00 | 160 868.00 | | 15 251.00 |
EB Prepaid income (2) | 2 454.00 | | | 2 454.00 |
EC TOTAL (IV) | 505 965.00 | 1 077 989.00 | | 505 965.00 |
EE Grand total (I to V) | 723 362.00 | 1 163 564.00 | | 723 362.00 |
EG Accrued income and payables due within one year | 505 965.00 | 1 077 989.00 | | 505 965.00 |
EI Including equity loans | 59 693.00 | | | 59 693.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 255.00 | | 5 255.00 | 5 255.00 |
FG Production sold - services | 1 505 726.00 | | 1 505 726.00 | 1 505 726.00 |
FJ Net sales | 1 510 980.00 | | 1 510 980.00 | 1 510 980.00 |
FO Operating subsidies | | | 33 990.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 839.00 | |
FQ Other income | | | 1 764.00 | |
FR Total operating income (I) | | | 1 549 573.00 | |
FS Purchases of goods (including customs duties) | | | 20.00 | |
FU Purchases of raw materials and other supplies | | | 2 466.00 | |
FV Inventory change (raw materials and supplies) | | | 1 038.00 | |
FW Other purchases and external expenses | | | 1 241 978.00 | |
FX Taxes, duties, and similar payments | | | 34 521.00 | |
FY Salaries and Wages | | | 146 086.00 | |
FZ Social Security Contributions | | | -3 080.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 486.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 1 428 523.00 | |
GG - OPERATING RESULT (I - II) | | | 121 050.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 121 050.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 48 957.00 | 4 785.00 | | 48 957.00 |
HD Total exceptional income (VII) | 48 957.00 | 4 785.00 | | 48 957.00 |
HE Exceptional expenses on management operations | 138.00 | | | 138.00 |
HH Total exceptional expenses (VIII) | 138.00 | | | 138.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 48 819.00 | 4 785.00 | | 48 819.00 |
HK Income tax | 38 046.00 | 7 446.00 | | 38 046.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 598 530.00 | 1 247 195.00 | | 1 598 530.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 466 707.00 | 1 228 048.00 | | 1 466 707.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 131 823.00 | 19 147.00 | | 131 823.00 |
| |
| 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 | 28 729.00 | | | 28 729.00 |
I3 DECREASES Total Financial Fixed Assets | | | 431.00 | |
I4 DECREASES Grand Total | | | 28 729.00 | |
IO DECREASES Total including other intangible assets | | | 1.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 297.00 | |
KD ACQUISITIONS Total including other intangible assets | 1.00 | | | 1.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 297.00 | | | 28 297.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 431.00 | | | 431.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 871.00 | 5 486.00 | | 10 871.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 871.00 | 5 486.00 | | 10 871.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 21 647.00 | 21 647.00 | | 21 647.00 |
8B Suppliers and Related Accounts | 352 213.00 | 352 213.00 | | 352 213.00 |
8C Staff and Related Accounts | 14 373.00 | 14 373.00 | | 14 373.00 |
8D Social Security and Other Social Organizations | 17 857.00 | 17 857.00 | | 17 857.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 251.00 | 15 251.00 | | 15 251.00 |
8L Deferred income | 2 454.00 | 2 454.00 | | 2 454.00 |
UT Other financial assets | 431.00 | 431.00 | | 431.00 |
VB VAT | 45 274.00 | 45 274.00 | | 45 274.00 |
VI Group and Associates | 38 046.00 | 38 046.00 | | 38 046.00 |
VJ Loans taken out during the year | 58 040.00 | | | 58 040.00 |
VK Loans repaid during the year | 36 393.00 | | | 36 393.00 |
VP Miscellaneous | 2 000.00 | 2 000.00 | | 2 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 914.00 | 12 914.00 | | 12 914.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 647 407.00 | 647 407.00 | | 647 407.00 |
VS Prepaid expenses | 3 459.00 | 3 459.00 | | 3 459.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 698 570.00 | 698 570.00 | | 698 570.00 |
VW VAT | 31 209.00 | 31 209.00 | | 31 209.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 505 965.00 | 505 965.00 | | 505 965.00 |
