| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 85 412.00 | 20 819.00 | 64 592.00 | 85 412.00 |
BH Other financial assets | 1 875.00 | | 1 875.00 | 1 875.00 |
BJ TOTAL (I) | 87 287.00 | 20 819.00 | 66 467.00 | 87 287.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 359 637.00 | | 359 637.00 | 359 637.00 |
BZ Other receivables | 56 280.00 | | 56 280.00 | 56 280.00 |
CD Marketable securities | 8 157.00 | | 8 157.00 | 8 157.00 |
CF Cash and cash equivalents | 555 042.00 | | 555 042.00 | 555 042.00 |
CH Prepaid expenses | 5 948.00 | | 5 948.00 | 5 948.00 |
CJ TOTAL (II) | 985 064.00 | | 985 064.00 | 985 064.00 |
CO Grand total (0 to V) | 1 072 350.00 | 20 819.00 | 1 051 531.00 | 1 072 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 360 949.00 | 343 457.00 | | 360 949.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 95 608.00 | 87 493.00 | | 95 608.00 |
DL TOTAL (I) | 511 557.00 | 485 949.00 | | 511 557.00 |
DU Loans and Debts from Credit Institutions (3) | 22 971.00 | 31 161.00 | | 22 971.00 |
DX Trade payables and related accounts | 181 241.00 | 97 542.00 | | 181 241.00 |
DY Tax and social security liabilities | 330 761.00 | 218 295.00 | | 330 761.00 |
EB Prepaid income (2) | 5 000.00 | | | 5 000.00 |
EC TOTAL (IV) | 539 974.00 | 346 997.00 | | 539 974.00 |
EE Grand total (I to V) | 1 051 531.00 | 832 946.00 | | 1 051 531.00 |
EG Accrued income and payables due within one year | 524 651.00 | 323 806.00 | | 524 651.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 341 671.00 | | 1 341 671.00 | 1 341 671.00 |
FJ Net sales | 1 341 671.00 | | 1 341 671.00 | 1 341 671.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 403.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 1 349 078.00 | |
FW Other purchases and external expenses | | | 451 013.00 | |
FX Taxes, duties, and similar payments | | | 10 993.00 | |
FY Salaries and Wages | | | 555 085.00 | |
FZ Social Security Contributions | | | 209 943.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 505.00 | |
GE Other Expenses | | | 4 008.00 | |
GF Total Operating Expenses (II) | | | 1 236 547.00 | |
GG - OPERATING RESULT (I - II) | | | 112 532.00 | |
GL Other interest and similar income | | | 1 494.00 | |
GM Reversals of provisions and transfers of expenses | | | 830.00 | |
GO Net income from sales of marketable securities | | | 3 183.00 | |
GP Total financial income (V) | | | 4 678.00 | |
GR Interest and similar expenses | | | 679.00 | |
GT Net expenses on sales of marketable securities | | | 6.00 | |
GU Total financial expenses (VI) | | | 685.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 993.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 116 524.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 145.00 | 3 000.00 | | 145.00 |
HD Total exceptional income (VII) | 145.00 | 3 000.00 | | 145.00 |
HE Exceptional expenses on management operations | 1 944.00 | 18 610.00 | | 1 944.00 |
HH Total exceptional expenses (VIII) | 1 944.00 | 18 610.00 | | 1 944.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 800.00 | -15 610.00 | | -1 800.00 |
HK Income tax | 19 116.00 | 39 278.00 | | 19 116.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 353 901.00 | 1 223 723.00 | | 1 353 901.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 258 292.00 | 1 136 231.00 | | 1 258 292.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 95 608.00 | 87 493.00 | | 95 608.00 |
| |
| 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 | 65 876.00 | | | 65 876.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 737.00 | | | 2 737.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 875.00 | |
I4 DECREASES Grand Total | | | 87 287.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 85 412.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 263.00 | | | 61 263.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 875.00 | | | 1 875.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 051.00 | 5 505.00 | 2 737.00 | 18 051.00 |
PE DEPRECIATION Total including other intangible assets | 2 737.00 | | 2 737.00 | 2 737.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 314.00 | 5 505.00 | | 15 314.00 |
| |
| 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 | 181 241.00 | 181 241.00 | | 181 241.00 |
8L Deferred income | 5 000.00 | 5 000.00 | | 5 000.00 |
UT Other financial assets | 1 875.00 | | | 1 875.00 |
VH Loans with a maturity of more than one year at origin | 22 971.00 | 7 649.00 | 15 323.00 | 22 971.00 |
VK Loans repaid during the year | 8 190.00 | | | 8 190.00 |
VS Prepaid expenses | 5 948.00 | | | 5 948.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 423 739.00 | 421 864.00 | 1 875.00 | 423 739.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 539 974.00 | 524 651.00 | 15 323.00 | 539 974.00 |
