| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 68 624.00 | 50 533.00 | 18 091.00 | 68 624.00 |
BH Other financial assets | 2 205.00 | | 2 205.00 | 2 205.00 |
BJ TOTAL (I) | 70 829.00 | 50 533.00 | 20 296.00 | 70 829.00 |
BV Advances and down payments on orders | 286.00 | | 286.00 | 286.00 |
BX Customers and related accounts | 1 194 932.00 | | 1 194 932.00 | 1 194 932.00 |
BZ Other receivables | 148 751.00 | | 148 751.00 | 148 751.00 |
CF Cash and cash equivalents | 1 204 732.00 | | 1 204 732.00 | 1 204 732.00 |
CJ TOTAL (II) | 2 548 700.00 | | 2 548 700.00 | 2 548 700.00 |
CO Grand total (0 to V) | 2 619 529.00 | 50 533.00 | 2 568 996.00 | 2 619 529.00 |
CP Shares due in less than one year | 2 205.00 | | | 2 205.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 502 215.00 | 503 061.00 | | 502 215.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 456 565.00 | 319 153.00 | | 456 565.00 |
DL TOTAL (I) | 1 259 780.00 | 1 123 215.00 | | 1 259 780.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 193.00 | 7 113.00 | | 100 193.00 |
DW Advances and down payments received on current orders | 10 300.00 | 10 300.00 | | 10 300.00 |
DX Trade payables and related accounts | 848 280.00 | 694 225.00 | | 848 280.00 |
DY Tax and social security liabilities | 331 556.00 | 230 111.00 | | 331 556.00 |
EA Other liabilities | 18 887.00 | 22 767.00 | | 18 887.00 |
EC TOTAL (IV) | 1 309 216.00 | 964 516.00 | | 1 309 216.00 |
EE Grand total (I to V) | 2 568 996.00 | 2 087 731.00 | | 2 568 996.00 |
EG Accrued income and payables due within one year | 1 298 916.00 | 954 216.00 | | 1 298 916.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 793 634.00 | | 4 793 634.00 | 4 793 634.00 |
FJ Net sales | 4 793 634.00 | | 4 793 634.00 | 4 793 634.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 887.00 | |
FQ Other income | | | 304.00 | |
FR Total operating income (I) | | | 4 796 826.00 | |
FW Other purchases and external expenses | | | 3 742 161.00 | |
FX Taxes, duties, and similar payments | | | 10 264.00 | |
FY Salaries and Wages | | | 306 576.00 | |
FZ Social Security Contributions | | | 115 032.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 643.00 | |
GE Other Expenses | | | 60.00 | |
GF Total Operating Expenses (II) | | | 4 182 737.00 | |
GG - OPERATING RESULT (I - II) | | | 614 089.00 | |
GL Other interest and similar income | | | 1 125.00 | |
GP Total financial income (V) | | | 1 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 615 213.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 2 507.00 | | |
HH Total exceptional expenses (VIII) | | 2 507.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 507.00 | | |
HK Income tax | 158 648.00 | 117 232.00 | | 158 648.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 797 950.00 | 3 909 337.00 | | 4 797 950.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 341 385.00 | 3 590 184.00 | | 4 341 385.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 456 565.00 | 319 153.00 | | 456 565.00 |
| |
| 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 | 67 626.00 | | 3 203.00 | 67 626.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 205.00 | |
I4 DECREASES Grand Total | | | 70 829.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 68 624.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 421.00 | | 3 203.00 | 65 421.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 205.00 | | | 2 205.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 890.00 | 8 643.00 | | 41 890.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 890.00 | 8 643.00 | | 41 890.00 |
| |
| 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 | 848 280.00 | 848 280.00 | | 848 280.00 |
8C Staff and Related Accounts | 16 290.00 | 16 290.00 | | 16 290.00 |
8D Social Security and Other Social Organizations | 20 126.00 | 20 126.00 | | 20 126.00 |
8E Income Taxes | 75 203.00 | 75 203.00 | | 75 203.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 684.00 | 16 684.00 | | 16 684.00 |
UT Other financial assets | 2 205.00 | 2 205.00 | | 2 205.00 |
UX Other trade receivables | 1 194 932.00 | 1 194 932.00 | | 1 194 932.00 |
VB VAT | 146 121.00 | 146 121.00 | | 146 121.00 |
VI Group and Associates | 100 193.00 | 100 193.00 | | 100 193.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 910.00 | 7 910.00 | | 7 910.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 630.00 | 2 630.00 | | 2 630.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 345 887.00 | 1 345 887.00 | | 1 345 887.00 |
VW VAT | 214 229.00 | 214 229.00 | | 214 229.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 298 916.00 | 1 298 916.00 | | 1 298 916.00 |
