| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 71 327.00 | 67 377.00 | 3 950.00 | 71 327.00 |
AT Other tangible assets | 23 697.00 | 23 697.00 | | 23 697.00 |
BH Other financial assets | 2 499.00 | | 2 499.00 | 2 499.00 |
BJ TOTAL (I) | 97 523.00 | 91 074.00 | 6 449.00 | 97 523.00 |
BZ Other receivables | 156 720.00 | | 156 720.00 | 156 720.00 |
CF Cash and cash equivalents | 7 511.00 | | 7 511.00 | 7 511.00 |
CH Prepaid expenses | 77.00 | | 77.00 | 77.00 |
CJ TOTAL (II) | 164 307.00 | | 164 307.00 | 164 307.00 |
CO Grand total (0 to V) | 261 830.00 | 91 074.00 | 170 756.00 | 261 830.00 |
CP Shares due in less than one year | 2 499.00 | | | 2 499.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 101 221.00 | 93 537.00 | | 101 221.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 968.00 | 7 684.00 | | 9 968.00 |
DL TOTAL (I) | 119 574.00 | 109 606.00 | | 119 574.00 |
DU Loans and Debts from Credit Institutions (3) | 18.00 | 18.00 | | 18.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 270.00 | 35 222.00 | | 45 270.00 |
DX Trade payables and related accounts | 3 998.00 | 2 520.00 | | 3 998.00 |
DY Tax and social security liabilities | 1 896.00 | 2 071.00 | | 1 896.00 |
EC TOTAL (IV) | 51 181.00 | 39 829.00 | | 51 181.00 |
EE Grand total (I to V) | 170 756.00 | 149 435.00 | | 170 756.00 |
EG Accrued income and payables due within one year | 51 181.00 | 39 829.00 | | 51 181.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 18.00 | 18.00 | | 18.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 67 314.00 | | 67 314.00 | 67 314.00 |
FJ Net sales | 67 314.00 | | 67 314.00 | 67 314.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 29.00 | |
FR Total operating income (I) | | | 67 344.00 | |
FU Purchases of raw materials and other supplies | | | 9 426.00 | |
FW Other purchases and external expenses | | | 40 446.00 | |
FX Taxes, duties, and similar payments | | | 1 314.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 427.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 55 616.00 | |
GG - OPERATING RESULT (I - II) | | | 11 727.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 727.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 759.00 | 1 356.00 | | 1 759.00 |
HL TOTAL REVENUE (I + III + V + VII) | 67 344.00 | 60 697.00 | | 67 344.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 375.00 | 53 013.00 | | 57 375.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 968.00 | 7 684.00 | | 9 968.00 |
| |
| 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 | 97 523.00 | | | 97 523.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 499.00 | |
I4 DECREASES Grand Total | | | 97 523.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 95 024.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 95 024.00 | | | 95 024.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 499.00 | | | 2 499.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 86 647.00 | 4 427.00 | | 86 647.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 86 647.00 | 4 427.00 | | 86 647.00 |
| |
| 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 | 3 998.00 | 3 998.00 | | 3 998.00 |
8D Social Security and Other Social Organizations | 584.00 | 584.00 | | 584.00 |
UT Other financial assets | 2 499.00 | 2 499.00 | | 2 499.00 |
VB VAT | 240.00 | | | 240.00 |
VC Group and associates | 156 480.00 | | | 156 480.00 |
VG Loans with a maturity of up to one year at origin | 18.00 | 18.00 | | 18.00 |
VI Group and Associates | 45 270.00 | 45 270.00 | | 45 270.00 |
VQ Other Taxes, Duties, and Similar Debts | 991.00 | 991.00 | | 991.00 |
VS Prepaid expenses | 77.00 | | | 77.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 159 295.00 | 159 295.00 | | 159 295.00 |
VW VAT | 321.00 | 321.00 | | 321.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 181.00 | 51 181.00 | | 51 181.00 |
