| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 386 249.00 | 386 249.00 | | 386 249.00 |
AR Technical installations, industrial equipment and tools | 935 161.00 | 828 587.00 | 106 574.00 | 935 161.00 |
BJ TOTAL (I) | 1 321 410.00 | 1 214 836.00 | 106 574.00 | 1 321 410.00 |
BX Customers and related accounts | 67 536.00 | | 67 536.00 | 67 536.00 |
BZ Other receivables | 30 490.00 | | 30 490.00 | 30 490.00 |
CD Marketable securities | 50 504.00 | | 50 504.00 | 50 504.00 |
CF Cash and cash equivalents | 57 805.00 | | 57 805.00 | 57 805.00 |
CJ TOTAL (II) | 206 335.00 | | 206 335.00 | 206 335.00 |
CO Grand total (0 to V) | 1 527 744.00 | 1 214 836.00 | 312 908.00 | 1 527 744.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 179 136.00 | | | 179 136.00 |
DL TOTAL (I) | 186 759.00 | | | 186 759.00 |
DV Miscellaneous Loans and Financial Debts (4) | 104 461.00 | | | 104 461.00 |
DX Trade payables and related accounts | 7 647.00 | | | 7 647.00 |
DY Tax and social security liabilities | 14 042.00 | | | 14 042.00 |
EC TOTAL (IV) | 126 150.00 | | | 126 150.00 |
EE Grand total (I to V) | 312 908.00 | | | 312 908.00 |
EG Accrued income and payables due within one year | 126 096.00 | | | 126 096.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 380 043.00 | | 380 043.00 | 380 043.00 |
FJ Net sales | 380 043.00 | | 380 043.00 | 380 043.00 |
FR Total operating income (I) | | | 380 043.00 | |
FW Other purchases and external expenses | | | 130 731.00 | |
FX Taxes, duties, and similar payments | | | 36 774.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 002.00 | |
GF Total Operating Expenses (II) | | | 188 507.00 | |
GG - OPERATING RESULT (I - II) | | | 191 536.00 | |
GL Other interest and similar income | | | 550.00 | |
GP Total financial income (V) | | | 550.00 | |
GR Interest and similar expenses | | | 1 461.00 | |
GU Total financial expenses (VI) | | | 1 461.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -911.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 190 625.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 11 435.00 | | | 11 435.00 |
HH Total exceptional expenses (VIII) | 11 435.00 | | | 11 435.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 435.00 | | | -11 435.00 |
HK Income tax | 54.00 | | | 54.00 |
HL TOTAL REVENUE (I + III + V + VII) | 380 593.00 | | | 380 593.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 201 457.00 | | | 201 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 179 136.00 | | | 179 136.00 |
| |
| 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 | 1 262 810.00 | | 58 600.00 | 1 262 810.00 |
I4 DECREASES Grand Total | | | 1 321 410.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 321 410.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 262 810.00 | | 58 600.00 | 1 262 810.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 193 834.00 | 21 002.00 | | 1 193 834.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 193 834.00 | 21 002.00 | | 1 193 834.00 |
| |
| 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 | 7 647.00 | 7 647.00 | | 7 647.00 |
8E Income Taxes | 54.00 | 54.00 | | 54.00 |
UX Other trade receivables | 67 536.00 | | | 67 536.00 |
VB VAT | 25 531.00 | | | 25 531.00 |
VI Group and Associates | 104 461.00 | 104 461.00 | | 104 461.00 |
VP Miscellaneous | 4 959.00 | | | 4 959.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 268.00 | 2 268.00 | | 2 268.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 98 025.00 | 98 025.00 | | 98 025.00 |
VW VAT | 11 720.00 | 11 720.00 | | 11 720.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 150.00 | 126 150.00 | | 126 150.00 |
| |
| 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 | 25 188.00 | | | 25 188.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 830.00 | | | 3 830.00 |
ST Other accounts | 126 900.00 | | | 126 900.00 |
YW Business tax | 11 586.00 | | | 11 586.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 36 774.00 | | | 36 774.00 |
YZ Total deductible VAT on goods and services | 21 204.00 | | | 21 204.00 |
ZE Dividends | 193 955.00 | | | 193 955.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 130 731.00 | | | 130 731.00 |
