| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 63 306.00 | | 63 306.00 | 63 306.00 |
BD Other fixed assets | 457.00 | | 457.00 | 457.00 |
BJ TOTAL (I) | 64 288.00 | | 64 288.00 | 64 288.00 |
BV Advances and down payments on orders | 4 273.00 | | 4 273.00 | 4 273.00 |
BX Customers and related accounts | 2 897 226.00 | | 2 897 226.00 | 2 897 226.00 |
BZ Other receivables | 498 138.00 | | 498 138.00 | 498 138.00 |
CF Cash and cash equivalents | 3 032 895.00 | | 3 032 895.00 | 3 032 895.00 |
CH Prepaid expenses | 5 455.00 | | 5 455.00 | 5 455.00 |
CJ TOTAL (II) | 6 437 987.00 | | 6 437 987.00 | 6 437 987.00 |
CO Grand total (0 to V) | 6 502 275.00 | | 6 502 275.00 | 6 502 275.00 |
CU Other investments | 525.00 | | 525.00 | 525.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 850 000.00 | 850 000.00 | | 850 000.00 |
DB Share, merger, contribution premiums, etc. | 265 179.00 | 265 179.00 | | 265 179.00 |
DD Legal reserve (1) | 85 000.00 | 85 000.00 | | 85 000.00 |
DG Other reserves | 30 918.00 | 30 918.00 | | 30 918.00 |
DH Retained earnings | 1 859 888.00 | 1 795 671.00 | | 1 859 888.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 759 094.00 | 642 165.00 | | 759 094.00 |
DL TOTAL (I) | 3 850 079.00 | 3 668 934.00 | | 3 850 079.00 |
DX Trade payables and related accounts | 2 144 029.00 | 1 090 751.00 | | 2 144 029.00 |
DY Tax and social security liabilities | 508 167.00 | 665 662.00 | | 508 167.00 |
EC TOTAL (IV) | 2 652 196.00 | 1 756 413.00 | | 2 652 196.00 |
EE Grand total (I to V) | 6 502 275.00 | 5 425 347.00 | | 6 502 275.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 5 207 827.00 | |
FJ Net sales | | | 5 207 827.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 5 007.00 | |
FR Total operating income (I) | | | 5 214 302.00 | |
FW Other purchases and external expenses | | | 4 135 093.00 | |
FX Taxes, duties, and similar payments | | | 8 762.00 | |
FZ Social Security Contributions | | | 94.00 | |
GE Other Expenses | | | 13 800.00 | |
GF Total Operating Expenses (II) | | | 4 157 749.00 | |
GG - OPERATING RESULT (I - II) | | | 1 056 553.00 | |
GL Other interest and similar income | | | 66 030.00 | |
GP Total financial income (V) | | | 66 030.00 | |
GR Interest and similar expenses | | | 1 688.00 | |
GU Total financial expenses (VI) | | | 1 688.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 64 342.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 120 895.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 20.00 | 797.00 | | 20.00 |
HD Total exceptional income (VII) | 20.00 | 797.00 | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 20.00 | | | 20.00 |
HK Income tax | 361 821.00 | 323 266.00 | | 361 821.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 280 352.00 | 3 893 681.00 | | 5 280 352.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 521 258.00 | 3 251 516.00 | | 4 521 258.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 759 094.00 | 642 165.00 | | 759 094.00 |
| |
| 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 | 65 977.00 | | | 65 977.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 688.00 | 64 289.00 | |
I4 DECREASES Grand Total | | 1 688.00 | 64 289.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 65 977.00 | | | 65 977.00 |
| |
| 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 | 2 144 029.00 | 2 144 029.00 | | 2 144 029.00 |
UL Receivables related to investments | 63 306.00 | 63 306.00 | | 63 306.00 |
UT Other financial assets | 457.00 | | | 457.00 |
VS Prepaid expenses | 5 455.00 | | | 5 455.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 464 582.00 | 3 400 819.00 | 63 763.00 | 3 464 582.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 652 196.00 | 2 652 196.00 | | 2 652 196.00 |
