| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 744 198.00 | 621 162.00 | 123 036.00 | 744 198.00 |
AR Technical installations, industrial equipment and tools | 44 466.00 | 32 070.00 | 12 396.00 | 44 466.00 |
AV Fixed assets in progress | 61 963.00 | | 61 963.00 | 61 963.00 |
BJ TOTAL (I) | 850 627.00 | 653 232.00 | 197 395.00 | 850 627.00 |
BX Customers and related accounts | 39 581.00 | | 39 581.00 | 39 581.00 |
BZ Other receivables | 207 555.00 | | 207 555.00 | 207 555.00 |
CF Cash and cash equivalents | 18 682.00 | | 18 682.00 | 18 682.00 |
CJ TOTAL (II) | 265 819.00 | | 265 819.00 | 265 819.00 |
CO Grand total (0 to V) | 1 116 523.00 | 653 232.00 | 463 291.00 | 1 116 523.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 000.00 | 38 000.00 | | 38 000.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DE Statutory or contractual reserves | 112.00 | 112.00 | | 112.00 |
DG Other reserves | 202 621.00 | 202 621.00 | | 202 621.00 |
DH Retained earnings | 55 424.00 | 4.00 | | 55 424.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 657.00 | 55 419.00 | | 68 657.00 |
DL TOTAL (I) | 368 625.00 | 299 968.00 | | 368 625.00 |
DX Trade payables and related accounts | 1 200.00 | 2 676.00 | | 1 200.00 |
DY Tax and social security liabilities | 7 282.00 | 7 360.00 | | 7 282.00 |
DZ Fixed asset liabilities and related accounts | 74 356.00 | | | 74 356.00 |
EA Other liabilities | 11 829.00 | 883.00 | | 11 829.00 |
EC TOTAL (IV) | 94 666.00 | 10 919.00 | | 94 666.00 |
EE Grand total (I to V) | 463 291.00 | 310 887.00 | | 463 291.00 |
EG Accrued income and payables due within one year | 94 666.00 | 10 919.00 | | 94 666.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 131 547.00 | | 131 547.00 | 131 547.00 |
FJ Net sales | 131 547.00 | | 131 547.00 | 131 547.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 131 548.00 | |
FW Other purchases and external expenses | | | 2 137.00 | |
FX Taxes, duties, and similar payments | | | 12 430.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 571.00 | |
GE Other Expenses | | | 1 099.00 | |
GF Total Operating Expenses (II) | | | 28 238.00 | |
GG - OPERATING RESULT (I - II) | | | 103 310.00 | |
GR Interest and similar expenses | | | 324.00 | |
GU Total financial expenses (VI) | | | 324.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -324.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 102 986.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 34 329.00 | 30 186.00 | | 34 329.00 |
HL TOTAL REVENUE (I + III + V + VII) | 131 548.00 | 133 804.00 | | 131 548.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 891.00 | 78 385.00 | | 62 891.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 657.00 | 55 419.00 | | 68 657.00 |
| |
| 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 | 788 741.00 | | 61 963.00 | 788 741.00 |
I3 DECREASES Total Financial Fixed Assets | | | 77.00 | |
I4 DECREASES Grand Total | | | 850 704.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 850 627.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 788 664.00 | | 61 963.00 | 788 664.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 77.00 | | | 77.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 640 661.00 | 12 571.00 | | 640 661.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 640 661.00 | 12 571.00 | | 640 661.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8J Fixed Asset Liabilities and Related Accounts | 74 356.00 | 74 356.00 | | 74 356.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 036.00 | 6 036.00 | | 6 036.00 |
UX Other trade receivables | 39 581.00 | | | 39 581.00 |
VB VAT | 12 593.00 | | | 12 593.00 |
VC Group and associates | 188 881.00 | | | 188 881.00 |
VI Group and Associates | 5 793.00 | 5 793.00 | | 5 793.00 |
VQ Other Taxes, Duties, and Similar Debts | 685.00 | 685.00 | | 685.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 082.00 | | | 6 082.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 247 136.00 | 247 136.00 | | 247 136.00 |
VW VAT | 6 597.00 | 6 597.00 | | 6 597.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 94 666.00 | 94 666.00 | | 94 666.00 |
