| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 24 800.00 | | 24 800.00 | 24 800.00 |
AT Other tangible assets | 6 838.00 | 5 713.00 | 1 125.00 | 6 838.00 |
BH Other financial assets | 10 165.00 | | 10 165.00 | 10 165.00 |
BJ TOTAL (I) | 17 003.00 | 5 713.00 | 11 290.00 | 17 003.00 |
BV Advances and down payments on orders | 11 001.00 | | 11 001.00 | 11 001.00 |
BX Customers and related accounts | 76 973.00 | | 76 973.00 | 76 973.00 |
BZ Other receivables | 48 074.00 | | 48 074.00 | 48 074.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 54 538.00 | | 54 538.00 | 54 538.00 |
CH Prepaid expenses | 6 269.00 | | 6 269.00 | 6 269.00 |
CJ TOTAL (II) | 196 855.00 | | 196 855.00 | 196 855.00 |
CO Grand total (0 to V) | 238 658.00 | 5 713.00 | 232 945.00 | 238 658.00 |
CP Shares due in less than one year | 10 165.00 | | | 10 165.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -167 220.00 | -171 479.00 | | -167 220.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 257.00 | 4 259.00 | | 6 257.00 |
DL TOTAL (I) | -110 963.00 | -117 220.00 | | -110 963.00 |
DV Miscellaneous Loans and Financial Debts (4) | 167 235.00 | 155 112.00 | | 167 235.00 |
DW Advances and down payments received on current orders | 106 073.00 | 244 677.00 | | 106 073.00 |
DX Trade payables and related accounts | 35 317.00 | 31 296.00 | | 35 317.00 |
DY Tax and social security liabilities | 34 785.00 | 37 330.00 | | 34 785.00 |
EA Other liabilities | 499.00 | 499.00 | | 499.00 |
EC TOTAL (IV) | 343 908.00 | 468 915.00 | | 343 908.00 |
EE Grand total (I to V) | 232 945.00 | 351 694.00 | | 232 945.00 |
EG Accrued income and payables due within one year | 237 836.00 | 224 237.00 | | 237 836.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 537 045.00 | 537 045.00 | |
FG Production sold - services | 11 529.00 | | 11 529.00 | 11 529.00 |
FJ Net sales | 11 529.00 | 537 045.00 | 548 574.00 | 11 529.00 |
FQ Other income | | | 294.00 | |
FR Total operating income (I) | | | 548 868.00 | |
FS Purchases of goods (including customs duties) | | | 363 939.00 | |
FW Other purchases and external expenses | | | 77 542.00 | |
FX Taxes, duties, and similar payments | | | 3 565.00 | |
FY Salaries and Wages | | | 69 230.00 | |
FZ Social Security Contributions | | | 25 632.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 190.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 541 100.00 | |
GG - OPERATING RESULT (I - II) | | | 7 768.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 768.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 100.00 | | | 100.00 |
HD Total exceptional income (VII) | 100.00 | | | 100.00 |
HE Exceptional expenses on management operations | 1 611.00 | 3 095.00 | | 1 611.00 |
HH Total exceptional expenses (VIII) | 1 611.00 | 3 095.00 | | 1 611.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 511.00 | -3 095.00 | | -1 511.00 |
HL TOTAL REVENUE (I + III + V + VII) | 548 968.00 | 245 878.00 | | 548 968.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 542 711.00 | 241 620.00 | | 542 711.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 257.00 | 4 259.00 | | 6 257.00 |
| |
| 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 | 12 443.00 | | 4 560.00 | 12 443.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 165.00 | |
I4 DECREASES Grand Total | | | 17 003.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 838.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 838.00 | | | 6 838.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 605.00 | | 4 560.00 | 5 605.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 523.00 | 1 190.00 | | 4 523.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 523.00 | 1 190.00 | | 4 523.00 |
| |
| 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 | 35 317.00 | 35 317.00 | | 35 317.00 |
8C Staff and Related Accounts | 14 321.00 | 14 321.00 | | 14 321.00 |
8D Social Security and Other Social Organizations | 16 843.00 | 16 843.00 | | 16 843.00 |
8K Other liabilities (including liabilities related to repo transactions) | 499.00 | 499.00 | | 499.00 |
UT Other financial assets | 10 165.00 | 10 165.00 | | 10 165.00 |
UX Other trade receivables | 76 973.00 | 76 973.00 | | 76 973.00 |
UZ Social Security, other social security organizations | 2 570.00 | 2 570.00 | | 2 570.00 |
VB VAT | 34 992.00 | 34 992.00 | | 34 992.00 |
VI Group and Associates | 167 235.00 | 167 235.00 | | 167 235.00 |
VM Income taxes | 8 921.00 | 8 921.00 | | 8 921.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 592.00 | 1 592.00 | | 1 592.00 |
VS Prepaid expenses | 6 269.00 | 6 269.00 | | 6 269.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141 481.00 | 141 481.00 | | 141 481.00 |
VW VAT | 3 360.00 | 3 360.00 | | 3 360.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 237 836.00 | 237 836.00 | | 237 836.00 |
| |
| 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 | 861.00 | 1 362.00 | | 861.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 11 869.00 | 15 809.00 | | 11 869.00 |
ST Other accounts | 40 348.00 | 51 315.00 | | 40 348.00 |
XQ Rental, rental and co-ownership charges | 25 325.00 | 22 623.00 | | 25 325.00 |
YW Business tax | 2 704.00 | 2 394.00 | | 2 704.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 565.00 | 3 756.00 | | 3 565.00 |
YY Amount of VAT collected | 2 306.00 | 8 736.00 | | 2 306.00 |
YZ Total deductible VAT on goods and services | 18 321.00 | 23 384.00 | | 18 321.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 77 542.00 | 89 748.00 | | 77 542.00 |
| |
| 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 |
