| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 000.00 | | 8 000.00 | 8 000.00 |
AH Goodwill | 300 000.00 | | 300 000.00 | 300 000.00 |
AR Technical installations, industrial equipment and tools | 3 300.00 | 3 300.00 | | 3 300.00 |
AT Other tangible assets | 22 769.00 | 22 769.00 | | 22 769.00 |
BJ TOTAL (I) | 547 790.00 | 26 069.00 | 521 721.00 | 547 790.00 |
BL Raw materials, supplies | 711.00 | | 711.00 | 711.00 |
BT Goods | 1 114 416.00 | | 1 114 416.00 | 1 114 416.00 |
BX Customers and related accounts | 541 592.00 | 6 517.00 | 535 074.00 | 541 592.00 |
BZ Other receivables | 90 471.00 | | 90 471.00 | 90 471.00 |
CF Cash and cash equivalents | 321 751.00 | | 321 751.00 | 321 751.00 |
CH Prepaid expenses | 85 275.00 | | 85 275.00 | 85 275.00 |
CJ TOTAL (II) | 2 154 216.00 | 6 517.00 | 2 147 698.00 | 2 154 216.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 2 702 006.00 | 32 587.00 | 2 669 419.00 | 2 702 006.00 |
CX Development or Research and Development Expenses | 213 721.00 | | 213 721.00 | 213 721.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 000.00 | 42 000.00 | | 42 000.00 |
DD Legal reserve (1) | 8 063.00 | 8 063.00 | | 8 063.00 |
DG Other reserves | 804 132.00 | 584 172.00 | | 804 132.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 324 524.00 | 219 960.00 | | 324 524.00 |
DL TOTAL (I) | 1 178 719.00 | 854 195.00 | | 1 178 719.00 |
DU Loans and Debts from Credit Institutions (3) | 1 568.00 | 472 319.00 | | 1 568.00 |
DX Trade payables and related accounts | 237 579.00 | 1 052 302.00 | | 237 579.00 |
DY Tax and social security liabilities | 64 447.00 | 98 885.00 | | 64 447.00 |
EA Other liabilities | 1 183 664.00 | 911 920.00 | | 1 183 664.00 |
EC TOTAL (IV) | 1 487 257.00 | 2 535 426.00 | | 1 487 257.00 |
ED (V) | 3 443.00 | | | 3 443.00 |
EE Grand total (I to V) | 2 669 419.00 | 3 389 621.00 | | 2 669 419.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 181 857.00 | 13 320.00 | 5 195 177.00 | 5 181 857.00 |
FD Production sold - goods | | | | |
FJ Net sales | 5 181 857.00 | 13 320.00 | 5 195 177.00 | 5 181 857.00 |
FN Capitalized production | | | 213 721.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 341.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 5 424 244.00 | |
FS Purchases of goods (including customs duties) | | | 3 053 091.00 | |
FT Inventory change (goods) | | | 2 865.00 | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 1 286 063.00 | |
FX Taxes, duties, and similar payments | | | 31 369.00 | |
FY Salaries and Wages | | | 240 971.00 | |
FZ Social Security Contributions | | | 62 780.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 251 032.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 670.00 | |
GE Other Expenses | | | 2 125.00 | |
GF Total Operating Expenses (II) | | | 4 931 966.00 | |
GG - OPERATING RESULT (I - II) | | | 492 278.00 | |
GL Other interest and similar income | | | 327.00 | |
GP Total financial income (V) | | | 327.00 | |
GR Interest and similar expenses | | | 15 448.00 | |
GU Total financial expenses (VI) | | | 15 448.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 121.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 477 157.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 066.00 | 3 086.00 | | 1 066.00 |
HD Total exceptional income (VII) | 1 066.00 | 3 086.00 | | 1 066.00 |
HE Exceptional expenses on management operations | 27 496.00 | 285.00 | | 27 496.00 |
HH Total exceptional expenses (VIII) | 27 496.00 | 285.00 | | 27 496.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -26 429.00 | 2 801.00 | | -26 429.00 |
HK Income tax | 126 204.00 | 85 540.00 | | 126 204.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 425 638.00 | 5 830 914.00 | | 5 425 638.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 101 114.00 | 5 610 954.00 | | 5 101 114.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 324 524.00 | 219 960.00 | | 324 524.00 |
| |
| 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 | 584 875.00 | | 213 721.00 | 584 875.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 250 806.00 | | 213 721.00 | 250 806.00 |
I4 DECREASES Grand Total | | 250 806.00 | 547 790.00 | |
IN DECREASES Start-up, development, or research expenses | | 250 806.00 | 213 721.00 | |
IO DECREASES Total including other intangible assets | | | 308 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 069.00 | |
KD ACQUISITIONS Total including other intangible assets | 308 000.00 | | | 308 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 069.00 | | | 26 069.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 843.00 | 251 032.00 | 250 806.00 | 25 843.00 |
CY DEPRECIATION Start-up, development, or research expenses | | 250 806.00 | 250 806.00 | |
QU DEPRECIATION Total Tangible Fixed Assets | 25 843.00 | 226.00 | | 25 843.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 985.00 | 1 670.00 | 137.00 | 4 985.00 |
7B Total provisions for depreciation | 4 985.00 | 1 670.00 | 137.00 | 4 985.00 |
7C Grand total | 4 985.00 | 1 670.00 | 137.00 | 4 985.00 |
UE of which provisions and reversals: - Operating | | 1 670.00 | 137.00 | |
| |
| 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 | 237 579.00 | 237 579.00 | | 237 579.00 |
8C Staff and Related Accounts | 19 308.00 | 19 308.00 | | 19 308.00 |
8D Social Security and Other Social Organizations | 37 979.00 | 37 979.00 | | 37 979.00 |
8K Other liabilities (including liabilities related to repo transactions) | 41 413.00 | 41 413.00 | | 41 413.00 |
UX Other trade receivables | 532 402.00 | 532 402.00 | | 532 402.00 |
UY Staff and related accounts | 3 300.00 | 3 300.00 | | 3 300.00 |
UZ Social Security, other social security organizations | 11 442.00 | 11 442.00 | | 11 442.00 |
VA Doubtful or disputed receivables | 9 189.00 | 9 189.00 | | 9 189.00 |
VB VAT | 64 409.00 | 64 409.00 | | 64 409.00 |
VG Loans with a maturity of up to one year at origin | 1 568.00 | 1 568.00 | | 1 568.00 |
VI Group and Associates | 1 142 251.00 | 1 142 251.00 | | 1 142 251.00 |
VP Miscellaneous | 8 765.00 | 8 765.00 | | 8 765.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 207.00 | 5 207.00 | | 5 207.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 554.00 | 2 554.00 | | 2 554.00 |
VS Prepaid expenses | 85 275.00 | 85 275.00 | | 85 275.00 |
VW VAT | 1 953.00 | 1 953.00 | | 1 953.00 |
