| |
| 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 | 6 143.00 | 4 303.00 | 1 840.00 | 6 143.00 |
AT Other tangible assets | 13 118.00 | 11 731.00 | 1 387.00 | 13 118.00 |
BD Other fixed assets | 270.00 | | 270.00 | 270.00 |
BJ TOTAL (I) | 19 531.00 | 16 034.00 | 3 497.00 | 19 531.00 |
BL Raw materials, supplies | 3 525.00 | | 3 525.00 | 3 525.00 |
BX Customers and related accounts | 73 841.00 | | 73 841.00 | 73 841.00 |
BZ Other receivables | 11 463.00 | | 11 463.00 | 11 463.00 |
CD Marketable securities | 40 000.00 | | 40 000.00 | 40 000.00 |
CF Cash and cash equivalents | 97 609.00 | | 97 609.00 | 97 609.00 |
CH Prepaid expenses | 10 164.00 | | 10 164.00 | 10 164.00 |
CJ TOTAL (II) | 236 603.00 | | 236 603.00 | 236 603.00 |
CO Grand total (0 to V) | 256 133.00 | 16 034.00 | 240 099.00 | 256 133.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 2 135.00 | 1 000.00 | | 2 135.00 |
DE Statutory or contractual reserves | 35 557.00 | 24 789.00 | | 35 557.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 992.00 | 22 702.00 | | 26 992.00 |
DL TOTAL (I) | 164 683.00 | 148 492.00 | | 164 683.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 333.00 | 21 166.00 | | 19 333.00 |
DX Trade payables and related accounts | 36 539.00 | 52 232.00 | | 36 539.00 |
DY Tax and social security liabilities | 18 818.00 | 17 643.00 | | 18 818.00 |
EA Other liabilities | 726.00 | 3 118.00 | | 726.00 |
EC TOTAL (IV) | 75 416.00 | 94 159.00 | | 75 416.00 |
EE Grand total (I to V) | 240 099.00 | 242 650.00 | | 240 099.00 |
EG Accrued income and payables due within one year | 75 416.00 | 94 159.00 | | 75 416.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 411 928.00 | | 411 928.00 | 411 928.00 |
FJ Net sales | 411 928.00 | | 411 928.00 | 411 928.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 369.00 | |
FQ Other income | | | 83.00 | |
FR Total operating income (I) | | | 412 380.00 | |
FU Purchases of raw materials and other supplies | | | 219 850.00 | |
FV Inventory change (raw materials and supplies) | | | -350.00 | |
FW Other purchases and external expenses | | | 93 180.00 | |
FX Taxes, duties, and similar payments | | | 3 135.00 | |
FY Salaries and Wages | | | 42 242.00 | |
FZ Social Security Contributions | | | 24 285.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 596.00 | |
GE Other Expenses | | | 150.00 | |
GF Total Operating Expenses (II) | | | 384 087.00 | |
GG - OPERATING RESULT (I - II) | | | 28 293.00 | |
GR Interest and similar expenses | | | 155.00 | |
GU Total financial expenses (VI) | | | 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -155.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 138.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 369.00 | 136.00 | | 369.00 |
A2 TOTAL ASSETS | 15 489.00 | 13 985.00 | | 15 489.00 |
HA Exceptional income from management transactions | | 97.00 | | |
HB Exceptional income from capital transactions | 3 500.00 | | | 3 500.00 |
HD Total exceptional income (VII) | 3 500.00 | 97.00 | | 3 500.00 |
HE Exceptional expenses on management operations | 80.00 | 45.00 | | 80.00 |
HH Total exceptional expenses (VIII) | 80.00 | 45.00 | | 80.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 420.00 | 52.00 | | 3 420.00 |
HK Income tax | 4 566.00 | 3 812.00 | | 4 566.00 |
HL TOTAL REVENUE (I + III + V + VII) | 415 880.00 | 326 882.00 | | 415 880.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 388 888.00 | 304 180.00 | | 388 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 992.00 | 22 702.00 | | 26 992.00 |
HP References: Equipment leasing | 6 509.00 | | | 6 509.00 |
| |
| 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 | 44 959.00 | | 573.00 | 44 959.00 |
I3 DECREASES Total Financial Fixed Assets | | | 270.00 | |
I4 DECREASES Grand Total | | 26 001.00 | 19 531.00 | |
IY DECREASES Total Tangible Fixed Assets | | 26 001.00 | 19 261.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 689.00 | | 573.00 | 44 689.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 270.00 | | | 270.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 439.00 | 1 596.00 | 26 001.00 | 40 439.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 439.00 | 1 596.00 | 26 001.00 | 40 439.00 |
| |
| 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 | 36 539.00 | 36 539.00 | | 36 539.00 |
8C Staff and Related Accounts | 1 716.00 | 1 716.00 | | 1 716.00 |
8D Social Security and Other Social Organizations | 2 746.00 | 2 746.00 | | 2 746.00 |
8K Other liabilities (including liabilities related to repo transactions) | 726.00 | 726.00 | | 726.00 |
UX Other trade receivables | 73 841.00 | | | 73 841.00 |
VB VAT | 9 950.00 | | | 9 950.00 |
VI Group and Associates | 19 333.00 | 19 333.00 | | 19 333.00 |
VM Income taxes | 611.00 | | | 611.00 |
VP Miscellaneous | 844.00 | | | 844.00 |
VQ Other Taxes, Duties, and Similar Debts | 547.00 | 547.00 | | 547.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 58.00 | | | 58.00 |
VS Prepaid expenses | 10 164.00 | | | 10 164.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 469.00 | 95 469.00 | | 95 469.00 |
VW VAT | 13 808.00 | 13 808.00 | | 13 808.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 75 416.00 | 75 416.00 | | 75 416.00 |
