| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 2 000.00 | | 2 000.00 | 2 000.00 |
AR Technical installations, industrial equipment and tools | 12 659.00 | 2 452.00 | 10 207.00 | 12 659.00 |
BJ TOTAL (I) | 14 659.00 | 2 452.00 | 12 207.00 | 14 659.00 |
BL Raw materials, supplies | 31 370.00 | | 31 370.00 | 31 370.00 |
BN Goods in progress | 5 461.00 | | 5 461.00 | 5 461.00 |
BX Customers and related accounts | 104 271.00 | | 104 271.00 | 104 271.00 |
BZ Other receivables | 13 344.00 | | 13 344.00 | 13 344.00 |
CF Cash and cash equivalents | 281 488.00 | | 281 488.00 | 281 488.00 |
CH Prepaid expenses | 480.00 | | 480.00 | 480.00 |
CJ TOTAL (II) | 436 414.00 | | 436 414.00 | 436 414.00 |
CO Grand total (0 to V) | 451 073.00 | 2 452.00 | 448 622.00 | 451 073.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 113 575.00 | 62 952.00 | | 113 575.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 96 322.00 | 50 623.00 | | 96 322.00 |
DL TOTAL (I) | 253 897.00 | 157 575.00 | | 253 897.00 |
DU Loans and Debts from Credit Institutions (3) | 103.00 | 101.00 | | 103.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 271.00 | | | 12 271.00 |
DX Trade payables and related accounts | 118 510.00 | 92 260.00 | | 118 510.00 |
DY Tax and social security liabilities | 63 841.00 | 56 861.00 | | 63 841.00 |
EC TOTAL (IV) | 194 725.00 | 149 222.00 | | 194 725.00 |
EE Grand total (I to V) | 448 622.00 | 306 797.00 | | 448 622.00 |
EG Accrued income and payables due within one year | 194 725.00 | 149 222.00 | | 194 725.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 700 435.00 | | 700 435.00 | 700 435.00 |
FG Production sold - services | 19 031.00 | | 19 031.00 | 19 031.00 |
FJ Net sales | 719 466.00 | | 719 466.00 | 719 466.00 |
FM Inventory production | | | 5 461.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 724 934.00 | |
FU Purchases of raw materials and other supplies | | | 181 426.00 | |
FV Inventory change (raw materials and supplies) | | | 1 699.00 | |
FW Other purchases and external expenses | | | 159 212.00 | |
FX Taxes, duties, and similar payments | | | 9 249.00 | |
FY Salaries and Wages | | | 172 465.00 | |
FZ Social Security Contributions | | | 61 087.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 563.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 585 707.00 | |
GG - OPERATING RESULT (I - II) | | | 139 227.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 139 227.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 42 905.00 | 20 293.00 | | 42 905.00 |
HL TOTAL REVENUE (I + III + V + VII) | 724 934.00 | 610 399.00 | | 724 934.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 628 612.00 | 559 776.00 | | 628 612.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 96 322.00 | 50 623.00 | | 96 322.00 |
| |
| 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 | 4 000.00 | | 10 659.00 | 4 000.00 |
I4 DECREASES Grand Total | | | 14 659.00 | |
IO DECREASES Total including other intangible assets | | | 2 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 659.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 000.00 | | | 2 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 000.00 | | 10 659.00 | 2 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 889.00 | 563.00 | | 1 889.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 889.00 | 563.00 | | 1 889.00 |
| |
| 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 | 118 510.00 | 118 510.00 | | 118 510.00 |
8C Staff and Related Accounts | 14 409.00 | 14 409.00 | | 14 409.00 |
8D Social Security and Other Social Organizations | 35 986.00 | 35 986.00 | | 35 986.00 |
UX Other trade receivables | 104 271.00 | | | 104 271.00 |
UY Staff and related accounts | 333.00 | | | 333.00 |
VB VAT | 13 011.00 | | | 13 011.00 |
VH Loans with a maturity of more than one year at origin | 103.00 | 103.00 | | 103.00 |
VI Group and Associates | 12 271.00 | 12 271.00 | | 12 271.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 480.00 | 7 480.00 | | 7 480.00 |
VS Prepaid expenses | 480.00 | | | 480.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 118 095.00 | 118 095.00 | | 118 095.00 |
VW VAT | 5 966.00 | 5 966.00 | | 5 966.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 194 725.00 | 194 725.00 | | 194 725.00 |
