| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 20 000.00 | 7 206.00 | 12 794.00 | 20 000.00 |
AR Technical installations, industrial equipment and tools | 3 395.00 | 1 522.00 | 1 873.00 | 3 395.00 |
AT Other tangible assets | 106 633.00 | 81 532.00 | 25 101.00 | 106 633.00 |
BB Receivables related to investments | 610.00 | | 610.00 | 610.00 |
BH Other financial assets | 8 150.00 | | 8 150.00 | 8 150.00 |
BJ TOTAL (I) | 138 788.00 | 90 259.00 | 48 528.00 | 138 788.00 |
BV Advances and down payments on orders | 316.00 | | 316.00 | 316.00 |
BX Customers and related accounts | 495 474.00 | | 495 474.00 | 495 474.00 |
BZ Other receivables | 17 960.00 | | 17 960.00 | 17 960.00 |
CF Cash and cash equivalents | 344 631.00 | | 344 631.00 | 344 631.00 |
CH Prepaid expenses | 2 706.00 | | 2 706.00 | 2 706.00 |
CJ TOTAL (II) | 861 089.00 | | 861 089.00 | 861 089.00 |
CO Grand total (0 to V) | 999 876.00 | 90 259.00 | 909 617.00 | 999 876.00 |
| |
| 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 |
DG Other reserves | 229 444.00 | 99 132.00 | | 229 444.00 |
DH Retained earnings | | -768.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 242 721.00 | 131 080.00 | | 242 721.00 |
DL TOTAL (I) | 527 165.00 | 284 444.00 | | 527 165.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 496.00 | 95 928.00 | | 11 496.00 |
DX Trade payables and related accounts | 22 417.00 | 83 853.00 | | 22 417.00 |
DY Tax and social security liabilities | 330 252.00 | 268 855.00 | | 330 252.00 |
EA Other liabilities | 20.00 | 60.00 | | 20.00 |
EB Prepaid income (2) | 18 268.00 | | | 18 268.00 |
EC TOTAL (IV) | 382 452.00 | 448 696.00 | | 382 452.00 |
EE Grand total (I to V) | 909 617.00 | 733 140.00 | | 909 617.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 1 120 859.00 | |
FQ Other income | | | 20 593.00 | |
FR Total operating income (I) | | | 1 141 452.00 | |
FW Other purchases and external expenses | | | 172 747.00 | |
FX Taxes, duties, and similar payments | | | 8 849.00 | |
FY Salaries and Wages | | | 407 025.00 | |
FZ Social Security Contributions | | | 206 892.00 | |
GE Other Expenses | | | 18.00 | |
GG - OPERATING RESULT (I - II) | | | 333 548.00 | |
GP Total financial income (V) | | | 15 213.00 | |
GU Total financial expenses (VI) | | | 335.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 879.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 348 427.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 41.00 | 825.00 | | 41.00 |
HH Total exceptional expenses (VIII) | 1 795.00 | 1 427.00 | | 1 795.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 755.00 | -602.00 | | -1 755.00 |
HK Income tax | 103 951.00 | 54 213.00 | | 103 951.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 242 721.00 | 131 080.00 | | 242 721.00 |
| |
| 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 | 131 849.00 | | | 131 849.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 760.00 | |
I4 DECREASES Grand Total | | | 138 788.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 130 028.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 123 089.00 | | | 123 089.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 760.00 | | | 8 760.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 77 887.00 | 12 373.00 | | 77 887.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 77 887.00 | 12 373.00 | | 77 887.00 |
| |
| 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 | 22 417.00 | 22 417.00 | | 22 417.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 516.00 | 11 516.00 | | 11 516.00 |
8L Deferred income | 18 268.00 | 18 268.00 | | 18 268.00 |
UT Other financial assets | 8 150.00 | | | 8 150.00 |
VS Prepaid expenses | 2 706.00 | | | 2 706.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 524 291.00 | 516 141.00 | 8 150.00 | 524 291.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 382 452.00 | 382 452.00 | | 382 452.00 |
