| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 331 624.00 | 215 054.00 | 116 570.00 | 331 624.00 |
AP Buildings | 66 138.00 | 66 138.00 | | 66 138.00 |
AR Technical installations, industrial equipment and tools | 51 283.00 | 51 283.00 | | 51 283.00 |
AT Other tangible assets | 27 427.00 | 27 427.00 | | 27 427.00 |
BJ TOTAL (I) | 476 472.00 | 359 902.00 | 116 570.00 | 476 472.00 |
BL Raw materials, supplies | 661 787.00 | | 661 787.00 | 661 787.00 |
BX Customers and related accounts | 793 123.00 | | 793 123.00 | 793 123.00 |
BZ Other receivables | 179 801.00 | | 179 801.00 | 179 801.00 |
CF Cash and cash equivalents | 429 287.00 | | 429 287.00 | 429 287.00 |
CH Prepaid expenses | 21 669.00 | | 21 669.00 | 21 669.00 |
CJ TOTAL (II) | 2 085 667.00 | | 2 085 667.00 | 2 085 667.00 |
CO Grand total (0 to V) | 2 562 139.00 | 359 902.00 | 2 202 237.00 | 2 562 139.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | 160 000.00 | | 160 000.00 |
DD Legal reserve (1) | 16 000.00 | 16 000.00 | | 16 000.00 |
DG Other reserves | 530 910.00 | 530 910.00 | | 530 910.00 |
DH Retained earnings | 91.00 | | | 91.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 460.00 | 19 891.00 | | 16 460.00 |
DL TOTAL (I) | 723 461.00 | 726 801.00 | | 723 461.00 |
DQ Provisions for Expenses | 177 581.00 | 174 530.00 | | 177 581.00 |
DR TOTAL (IV) | 177 581.00 | 174 530.00 | | 177 581.00 |
DX Trade payables and related accounts | 1 108 058.00 | 1 238 485.00 | | 1 108 058.00 |
DY Tax and social security liabilities | 22 537.00 | 29 727.00 | | 22 537.00 |
EA Other liabilities | 170 601.00 | 143 415.00 | | 170 601.00 |
EC TOTAL (IV) | 1 301 195.00 | 1 411 626.00 | | 1 301 195.00 |
EE Grand total (I to V) | 2 202 237.00 | 2 312 957.00 | | 2 202 237.00 |
EG Accrued income and payables due within one year | 1 301 195.00 | 1 411 626.00 | | 1 301 195.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 595 083.00 | | 1 595 083.00 | 1 595 083.00 |
FG Production sold - services | 23 791.00 | | 23 791.00 | 23 791.00 |
FJ Net sales | 1 618 874.00 | | 1 618 874.00 | 1 618 874.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 1 618 882.00 | |
FU Purchases of raw materials and other supplies | | | 262 955.00 | |
FV Inventory change (raw materials and supplies) | | | -7 717.00 | |
FW Other purchases and external expenses | | | 1 216 262.00 | |
FX Taxes, duties, and similar payments | | | 26 094.00 | |
FY Salaries and Wages | | | 66 704.00 | |
FZ Social Security Contributions | | | 26 174.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 715.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 3 051.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 1 597 243.00 | |
GG - OPERATING RESULT (I - II) | | | 21 639.00 | |
GR Interest and similar expenses | | | 460.00 | |
GU Total financial expenses (VI) | | | 460.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -460.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 179.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 8 036.00 | | |
HB Exceptional income from capital transactions | 4 508.00 | | | 4 508.00 |
HD Total exceptional income (VII) | 4 508.00 | 8 036.00 | | 4 508.00 |
HE Exceptional expenses on management operations | 3 292.00 | 12 014.00 | | 3 292.00 |
HH Total exceptional expenses (VIII) | 3 292.00 | 12 014.00 | | 3 292.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 216.00 | -3 978.00 | | 1 216.00 |
HK Income tax | 5 935.00 | 7 736.00 | | 5 935.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 623 390.00 | 1 789 908.00 | | 1 623 390.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 606 930.00 | 1 770 017.00 | | 1 606 930.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 460.00 | 19 891.00 | | 16 460.00 |
| |
| 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 | 476 472.00 | | | 476 472.00 |
I4 DECREASES Grand Total | | | 476 472.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 476 472.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 476 472.00 | | | 476 472.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 356 187.00 | 3 715.00 | | 356 187.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 356 187.00 | 3 715.00 | | 356 187.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 174 530.00 | 3 051.00 | | 174 530.00 |
7C Grand total | 174 530.00 | 3 051.00 | | 174 530.00 |
UE of which provisions and reversals: - Operating | | 3 051.00 | | |
| |
| 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 | 1 108 058.00 | 1 108 058.00 | | 1 108 058.00 |
8C Staff and Related Accounts | 3 062.00 | 3 062.00 | | 3 062.00 |
8D Social Security and Other Social Organizations | 5 396.00 | 5 396.00 | | 5 396.00 |
8K Other liabilities (including liabilities related to repo transactions) | 170 601.00 | 170 601.00 | | 170 601.00 |
UX Other trade receivables | 793 123.00 | 793 123.00 | | 793 123.00 |
UZ Social Security, other social security organizations | 2 003.00 | 2 003.00 | | 2 003.00 |
VB VAT | 175 812.00 | 175 812.00 | | 175 812.00 |
VM Income taxes | 1 385.00 | 1 385.00 | | 1 385.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 995.00 | 11 995.00 | | 11 995.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 601.00 | 601.00 | | 601.00 |
VS Prepaid expenses | 21 669.00 | 21 669.00 | | 21 669.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 994 593.00 | 994 593.00 | | 994 593.00 |
VW VAT | 2 084.00 | 2 084.00 | | 2 084.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 301 195.00 | 1 301 195.00 | | 1 301 195.00 |
| |
| 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 | 25 195.00 | 7 389.00 | | 25 195.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 20 266.00 | 17 862.00 | | 20 266.00 |
ST Other accounts | 63 919.00 | 93 131.00 | | 63 919.00 |
XQ Rental, rental and co-ownership charges | 65 715.00 | 65 708.00 | | 65 715.00 |
YS Bills discounted but not yet due | 30 015.00 | 17 103.00 | | 30 015.00 |
YT Subcontracting | 1 049 323.00 | 1 140 931.00 | | 1 049 323.00 |
YU External personnel | 17 040.00 | 19 447.00 | | 17 040.00 |
YW Business tax | 899.00 | 984.00 | | 899.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 26 094.00 | 8 373.00 | | 26 094.00 |
YY Amount of VAT collected | 323 775.00 | 354 458.00 | | 323 775.00 |
YZ Total deductible VAT on goods and services | 274 007.00 | 242 322.00 | | 274 007.00 |
ZE Dividends | 19 800.00 | | | 19 800.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 216 262.00 | 1 337 080.00 | | 1 216 262.00 |
| |
| 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 | 2.00 | | | 2.00 |
