| |
| 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 | 161 671.00 | 137 226.00 | 24 444.00 | 161 671.00 |
AT Other tangible assets | 108 579.00 | 88 622.00 | 19 957.00 | 108 579.00 |
BJ TOTAL (I) | 274 234.00 | 225 848.00 | 48 386.00 | 274 234.00 |
BL Raw materials, supplies | 5 132.00 | | 5 132.00 | 5 132.00 |
BN Goods in progress | 5 910.00 | | 5 910.00 | 5 910.00 |
BX Customers and related accounts | 17 960.00 | | 17 960.00 | 17 960.00 |
BZ Other receivables | 4 040.00 | | 4 040.00 | 4 040.00 |
CD Marketable securities | 100 535.00 | | 100 535.00 | 100 535.00 |
CF Cash and cash equivalents | 177 054.00 | | 177 054.00 | 177 054.00 |
CH Prepaid expenses | 8 313.00 | | 8 313.00 | 8 313.00 |
CJ TOTAL (II) | 318 944.00 | | 318 944.00 | 318 944.00 |
CO Grand total (0 to V) | 593 178.00 | 225 848.00 | 367 330.00 | 593 178.00 |
CU Other investments | 3 984.00 | | 3 984.00 | 3 984.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 000.00 | 19 000.00 | | 19 000.00 |
DD Legal reserve (1) | 1 900.00 | 1 900.00 | | 1 900.00 |
DG Other reserves | 145 147.00 | 169 885.00 | | 145 147.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 105 215.00 | 45 262.00 | | 105 215.00 |
DL TOTAL (I) | 271 262.00 | 236 047.00 | | 271 262.00 |
DV Miscellaneous Loans and Financial Debts (4) | 313.00 | 313.00 | | 313.00 |
DX Trade payables and related accounts | 11 029.00 | 7 454.00 | | 11 029.00 |
DY Tax and social security liabilities | 66 466.00 | 38 892.00 | | 66 466.00 |
EA Other liabilities | 18 259.00 | 295.00 | | 18 259.00 |
EC TOTAL (IV) | 96 068.00 | 46 954.00 | | 96 068.00 |
EE Grand total (I to V) | 367 330.00 | 283 002.00 | | 367 330.00 |
EG Accrued income and payables due within one year | 96 068.00 | 46 954.00 | | 96 068.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 464 380.00 | | 464 380.00 | 464 380.00 |
FJ Net sales | 464 380.00 | | 464 380.00 | 464 380.00 |
FM Inventory production | | | 5 910.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 470 292.00 | |
FU Purchases of raw materials and other supplies | | | 53 322.00 | |
FV Inventory change (raw materials and supplies) | | | 2 182.00 | |
FW Other purchases and external expenses | | | 96 722.00 | |
FX Taxes, duties, and similar payments | | | 1 896.00 | |
FY Salaries and Wages | | | 98 353.00 | |
FZ Social Security Contributions | | | 28 551.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 30 630.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 311 658.00 | |
GG - OPERATING RESULT (I - II) | | | 158 634.00 | |
GL Other interest and similar income | | | 1 014.00 | |
GP Total financial income (V) | | | 1 014.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 014.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 159 648.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 6.00 | | | 6.00 |
HB Exceptional income from capital transactions | 11.00 | | | 11.00 |
HD Total exceptional income (VII) | 17.00 | | | 17.00 |
HF Exceptional expenses on capital transactions | 11.00 | | | 11.00 |
HH Total exceptional expenses (VIII) | 11.00 | | | 11.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6.00 | | | 6.00 |
HJ Employee participation in company results | 15 000.00 | 14 923.00 | | 15 000.00 |
HK Income tax | 39 439.00 | 9 654.00 | | 39 439.00 |
HL TOTAL REVENUE (I + III + V + VII) | 471 323.00 | 349 786.00 | | 471 323.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 366 108.00 | 304 523.00 | | 366 108.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 105 215.00 | 45 262.00 | | 105 215.00 |
| |
| 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 | 266 489.00 | | 10 456.00 | 266 489.00 |
I3 DECREASES Total Financial Fixed Assets | | 11.00 | 3 984.00 | |
I4 DECREASES Grand Total | | 2 711.00 | 274 234.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 700.00 | 270 250.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 266 200.00 | | 6 750.00 | 266 200.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 289.00 | | 3 706.00 | 289.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 197 918.00 | 30 630.00 | 2 700.00 | 197 918.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 197 918.00 | 30 630.00 | 2 700.00 | 197 918.00 |
| |
| 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 | 11 029.00 | 11 029.00 | | 11 029.00 |
8C Staff and Related Accounts | 15 000.00 | 15 000.00 | | 15 000.00 |
8D Social Security and Other Social Organizations | 16 734.00 | 16 734.00 | | 16 734.00 |
8E Income Taxes | 24 475.00 | 24 475.00 | | 24 475.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 259.00 | 18 259.00 | | 18 259.00 |
UX Other trade receivables | 17 960.00 | | | 17 960.00 |
VB VAT | 2 757.00 | | | 2 757.00 |
VI Group and Associates | 313.00 | 313.00 | | 313.00 |
VP Miscellaneous | 1 283.00 | | | 1 283.00 |
VQ Other Taxes, Duties, and Similar Debts | 142.00 | 142.00 | | 142.00 |
VS Prepaid expenses | 8 313.00 | | | 8 313.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 313.00 | 30 313.00 | | 30 313.00 |
VW VAT | 10 116.00 | 10 116.00 | | 10 116.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 96 068.00 | 96 068.00 | | 96 068.00 |
| |
| 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 | 1 329.00 | 1 399.00 | | 1 329.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 328.00 | 7 509.00 | | 7 328.00 |
ST Other accounts | 64 823.00 | 53 632.00 | | 64 823.00 |
XQ Rental, rental and co-ownership charges | 24 071.00 | 24 066.00 | | 24 071.00 |
YP Average staff number | 3.00 | | | 3.00 |
YT Subcontracting | 500.00 | 1 900.00 | | 500.00 |
YW Business tax | 568.00 | 559.00 | | 568.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 896.00 | 1 958.00 | | 1 896.00 |
YY Amount of VAT collected | 70 387.00 | 55 799.00 | | 70 387.00 |
YZ Total deductible VAT on goods and services | 29 417.00 | 24 551.00 | | 29 417.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 96 722.00 | 87 107.00 | | 96 722.00 |
