| |
| 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 | 4 370.00 | 2 960.00 | 1 410.00 | 4 370.00 |
AT Other tangible assets | 1 103.00 | 1 103.00 | | 1 103.00 |
BH Other financial assets | 5 000.00 | | 5 000.00 | 5 000.00 |
BJ TOTAL (I) | 10 473.00 | 4 063.00 | 6 410.00 | 10 473.00 |
BL Raw materials, supplies | 799.00 | | 799.00 | 799.00 |
BT Goods | 123 012.00 | | 123 012.00 | 123 012.00 |
BV Advances and down payments on orders | 876.00 | | 876.00 | 876.00 |
BX Customers and related accounts | 43 600.00 | 27 229.00 | 16 371.00 | 43 600.00 |
BZ Other receivables | 2 029 908.00 | | 2 029 908.00 | 2 029 908.00 |
CF Cash and cash equivalents | 74 111.00 | | 74 111.00 | 74 111.00 |
CH Prepaid expenses | 4 421.00 | | 4 421.00 | 4 421.00 |
CJ TOTAL (II) | 2 276 727.00 | 27 229.00 | 2 249 498.00 | 2 276 727.00 |
CO Grand total (0 to V) | 2 287 200.00 | 31 292.00 | 2 255 908.00 | 2 287 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DD Legal reserve (1) | 3 750.00 | 3 750.00 | | 3 750.00 |
DG Other reserves | 13 871.00 | 13 871.00 | | 13 871.00 |
DH Retained earnings | 98 540.00 | 109 851.00 | | 98 540.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 438.00 | -11 311.00 | | 64 438.00 |
DL TOTAL (I) | 218 099.00 | 153 661.00 | | 218 099.00 |
DP Provisions for Risks | 12 000.00 | | | 12 000.00 |
DQ Provisions for Expenses | 8 715.00 | 8 906.00 | | 8 715.00 |
DR TOTAL (IV) | 20 715.00 | 8 906.00 | | 20 715.00 |
DU Loans and Debts from Credit Institutions (3) | 78 380.00 | 68 447.00 | | 78 380.00 |
DX Trade payables and related accounts | 1 548 348.00 | 1 635 378.00 | | 1 548 348.00 |
DY Tax and social security liabilities | 387 880.00 | 262 693.00 | | 387 880.00 |
EA Other liabilities | 2 486.00 | 30 339.00 | | 2 486.00 |
EC TOTAL (IV) | 2 017 094.00 | 1 996 858.00 | | 2 017 094.00 |
EE Grand total (I to V) | 2 255 908.00 | 2 159 425.00 | | 2 255 908.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 3 366 439.00 | |
FD Production sold - goods | | | 879 087.00 | |
FJ Net sales | | | 4 245 526.00 | |
FQ Other income | | | 1 173.00 | |
FR Total operating income (I) | | | 4 246 700.00 | |
FS Purchases of goods (including customs duties) | | | 1 816 426.00 | |
FT Inventory change (goods) | | | 1 323.00 | |
FU Purchases of raw materials and other supplies | | | 3 534.00 | |
FV Inventory change (raw materials and supplies) | | | 927.00 | |
FW Other purchases and external expenses | | | 1 398 355.00 | |
FX Taxes, duties, and similar payments | | | 40 679.00 | |
FY Salaries and Wages | | | 721 495.00 | |
FZ Social Security Contributions | | | 142 806.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 742.00 | |
GE Other Expenses | | | 11 437.00 | |
GF Total Operating Expenses (II) | | | 4 150 722.00 | |
GG - OPERATING RESULT (I - II) | | | 95 977.00 | |
GP Total financial income (V) | | | 21 300.00 | |
GU Total financial expenses (VI) | | | 349.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 951.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 116 928.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 15 268.00 | 4 074.00 | | 15 268.00 |
HH Total exceptional expenses (VIII) | 3 017.00 | -7 500.00 | | 3 017.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 251.00 | 11 574.00 | | 12 251.00 |
HJ Employee participation in company results | 28 571.00 | | | 28 571.00 |
HK Income tax | 36 170.00 | | | 36 170.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 283 268.00 | 4 365 341.00 | | 4 283 268.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 218 829.00 | 4 376 652.00 | | 4 218 829.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 438.00 | -11 311.00 | | 64 438.00 |
| |
| 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 | 11 043.00 | | | 11 043.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 000.00 | |
I4 DECREASES Grand Total | | 570.00 | 10 473.00 | |
IY DECREASES Total Tangible Fixed Assets | | 570.00 | 5 473.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 043.00 | | | 6 043.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 000.00 | | | 5 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 856.00 | 760.00 | 553.00 | 3 856.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 856.00 | 760.00 | 553.00 | 3 856.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 8 906.00 | 12 982.00 | 1 173.00 | 8 906.00 |
7C Grand total | 8 906.00 | 12 982.00 | 1 173.00 | 8 906.00 |
UE of which provisions and reversals: - Operating | | 12 982.00 | 1 173.00 | |
| |
| 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 | 1 548 348.00 | 1 548 348.00 | | 1 548 348.00 |
8D Social Security and Other Social Organizations | 387 880.00 | 332 768.00 | 55 112.00 | 387 880.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 486.00 | 2 486.00 | | 2 486.00 |
UT Other financial assets | 5 000.00 | | 5 000.00 | 5 000.00 |
UX Other trade receivables | 43 600.00 | 43 600.00 | | 43 600.00 |
VG Loans with a maturity of up to one year at origin | 78 380.00 | 78 380.00 | | 78 380.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 029 908.00 | 2 029 908.00 | | 2 029 908.00 |
VS Prepaid expenses | 4 421.00 | 4 421.00 | | 4 421.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 082 929.00 | 2 077 929.00 | 5 000.00 | 2 082 929.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 017 094.00 | 1 961 982.00 | 55 112.00 | 2 017 094.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 34.00 | | | 34.00 |
