| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 25 052.00 | 22 543.00 | 2 508.00 | 25 052.00 |
BH Other financial assets | 4 034.00 | | 4 034.00 | 4 034.00 |
BJ TOTAL (I) | 29 086.00 | 22 543.00 | 6 543.00 | 29 086.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 273 774.00 | 2 483.00 | 271 291.00 | 273 774.00 |
BZ Other receivables | 17 072.00 | | 17 072.00 | 17 072.00 |
CF Cash and cash equivalents | 124 944.00 | | 124 944.00 | 124 944.00 |
CH Prepaid expenses | 2 017.00 | | 2 017.00 | 2 017.00 |
CJ TOTAL (II) | 417 808.00 | 2 483.00 | 415 325.00 | 417 808.00 |
CO Grand total (0 to V) | 446 893.00 | 25 026.00 | 421 868.00 | 446 893.00 |
| |
| 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 | 53 494.00 | | | 53 494.00 |
DH Retained earnings | 86 255.00 | 86 255.00 | | 86 255.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 585.00 | 86 828.00 | | 66 585.00 |
DL TOTAL (I) | 250 334.00 | 217 084.00 | | 250 334.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 277.00 | 6 605.00 | | 30 277.00 |
DX Trade payables and related accounts | 19 815.00 | 21 480.00 | | 19 815.00 |
DY Tax and social security liabilities | 110 996.00 | 132 128.00 | | 110 996.00 |
EA Other liabilities | 10 446.00 | 6 804.00 | | 10 446.00 |
EC TOTAL (IV) | 171 534.00 | 167 017.00 | | 171 534.00 |
EE Grand total (I to V) | 421 868.00 | 384 100.00 | | 421 868.00 |
EI Including equity loans | 30 277.00 | | | 30 277.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 544 707.00 | | 544 707.00 | 544 707.00 |
FJ Net sales | 544 707.00 | | 544 707.00 | 544 707.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 896.00 | |
FQ Other income | | | 305.00 | |
FR Total operating income (I) | | | 547 909.00 | |
FW Other purchases and external expenses | | | 163 394.00 | |
FX Taxes, duties, and similar payments | | | 2 946.00 | |
FY Salaries and Wages | | | 200 173.00 | |
FZ Social Security Contributions | | | 81 425.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 841.00 | |
GE Other Expenses | | | 8 723.00 | |
GF Total Operating Expenses (II) | | | 459 503.00 | |
GG - OPERATING RESULT (I - II) | | | 88 407.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88 407.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 488.00 | | | 488.00 |
HD Total exceptional income (VII) | 488.00 | | | 488.00 |
HE Exceptional expenses on management operations | 1 386.00 | 1 773.00 | | 1 386.00 |
HH Total exceptional expenses (VIII) | 1 386.00 | 1 773.00 | | 1 386.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -898.00 | -1 773.00 | | -898.00 |
HK Income tax | 20 924.00 | 28 690.00 | | 20 924.00 |
HL TOTAL REVENUE (I + III + V + VII) | 548 397.00 | 555 040.00 | | 548 397.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 481 812.00 | 468 211.00 | | 481 812.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 585.00 | 86 828.00 | | 66 585.00 |
| |
| 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 | 29 012.00 | | 74.00 | 29 012.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 034.00 | |
I4 DECREASES Grand Total | | | 29 086.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 052.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 052.00 | | | 25 052.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 960.00 | | 74.00 | 3 960.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 702.00 | 2 841.00 | | 19 702.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 702.00 | 2 841.00 | | 19 702.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 5 290.00 | | 2 807.00 | 5 290.00 |
7B Total provisions for depreciation | 5 290.00 | | 2 807.00 | 5 290.00 |
7C Grand total | 5 290.00 | | 2 807.00 | 5 290.00 |
UE of which provisions and reversals: - Operating | | | 2 807.00 | |
| |
| 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 | 19 815.00 | 19 815.00 | | 19 815.00 |
8C Staff and Related Accounts | 32 120.00 | 32 120.00 | | 32 120.00 |
8D Social Security and Other Social Organizations | 25 543.00 | 25 543.00 | | 25 543.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 446.00 | 10 446.00 | | 10 446.00 |
UT Other financial assets | 4 034.00 | | 4 034.00 | 4 034.00 |
UX Other trade receivables | 270 795.00 | 270 795.00 | | 270 795.00 |
VA Doubtful or disputed receivables | 2 979.00 | 2 979.00 | | 2 979.00 |
VB VAT | 8 440.00 | 8 440.00 | | 8 440.00 |
VI Group and Associates | 30 277.00 | 30 277.00 | | 30 277.00 |
VM Income taxes | 7 768.00 | 7 768.00 | | 7 768.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 584.00 | 2 584.00 | | 2 584.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 864.00 | 864.00 | | 864.00 |
VS Prepaid expenses | 2 017.00 | 2 017.00 | | 2 017.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 296 897.00 | 292 863.00 | 4 034.00 | 296 897.00 |
VW VAT | 50 749.00 | 50 749.00 | | 50 749.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 171 534.00 | 171 534.00 | | 171 534.00 |
