| |
| 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 | 9 145.00 | 8 935.00 | 210.00 | 9 145.00 |
AT Other tangible assets | 76 750.00 | 25 473.00 | 51 276.00 | 76 750.00 |
BD Other fixed assets | 183.00 | | 183.00 | 183.00 |
BJ TOTAL (I) | 86 077.00 | 34 408.00 | 51 669.00 | 86 077.00 |
BX Customers and related accounts | 43 698.00 | | 43 698.00 | 43 698.00 |
BZ Other receivables | 7 384.00 | | 7 384.00 | 7 384.00 |
CD Marketable securities | 183 486.00 | | 183 486.00 | 183 486.00 |
CF Cash and cash equivalents | 54 678.00 | | 54 678.00 | 54 678.00 |
CH Prepaid expenses | 4 094.00 | | 4 094.00 | 4 094.00 |
CJ TOTAL (II) | 293 341.00 | | 293 341.00 | 293 341.00 |
CO Grand total (0 to V) | 379 418.00 | 34 408.00 | 345 010.00 | 379 418.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 245 618.00 | 241 204.00 | | 245 618.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 654.00 | 34 414.00 | | 41 654.00 |
DL TOTAL (I) | 295 657.00 | 284 003.00 | | 295 657.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 258.00 | 8 602.00 | | 5 258.00 |
DX Trade payables and related accounts | 9 723.00 | 21 045.00 | | 9 723.00 |
DY Tax and social security liabilities | 34 372.00 | 23 183.00 | | 34 372.00 |
EC TOTAL (IV) | 49 353.00 | 52 831.00 | | 49 353.00 |
EE Grand total (I to V) | 345 010.00 | 336 833.00 | | 345 010.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 261 579.00 | | 261 579.00 | 261 579.00 |
FJ Net sales | 261 579.00 | | 261 579.00 | 261 579.00 |
FQ Other income | | | 67.00 | |
FR Total operating income (I) | | | 261 646.00 | |
FU Purchases of raw materials and other supplies | | | 12 988.00 | |
FW Other purchases and external expenses | | | 99 923.00 | |
FX Taxes, duties, and similar payments | | | 3 153.00 | |
FY Salaries and Wages | | | 62 601.00 | |
FZ Social Security Contributions | | | 42 184.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 287.00 | |
GE Other Expenses | | | 29.00 | |
GF Total Operating Expenses (II) | | | 234 166.00 | |
GG - OPERATING RESULT (I - II) | | | 27 480.00 | |
GL Other interest and similar income | | | 2 852.00 | |
GP Total financial income (V) | | | 2 852.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 852.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 332.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 21 667.00 | | | 21 667.00 |
HD Total exceptional income (VII) | 21 667.00 | | | 21 667.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 21 667.00 | | | 21 667.00 |
HK Income tax | 10 344.00 | 6 859.00 | | 10 344.00 |
HL TOTAL REVENUE (I + III + V + VII) | 286 164.00 | 252 165.00 | | 286 164.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 244 510.00 | 217 751.00 | | 244 510.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 654.00 | 34 414.00 | | 41 654.00 |
| |
| 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 | 79 424.00 | | 62 841.00 | 79 424.00 |
I3 DECREASES Total Financial Fixed Assets | | | 183.00 | |
I4 DECREASES Grand Total | | 56 187.00 | 86 077.00 | |
IY DECREASES Total Tangible Fixed Assets | | 56 187.00 | 85 894.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 79 241.00 | | 62 841.00 | 79 241.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 183.00 | | | 183.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 77 308.00 | 13 287.00 | 56 187.00 | 77 308.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 77 308.00 | 13 287.00 | 56 187.00 | 77 308.00 |
| |
| 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 | 9 723.00 | 9 723.00 | | 9 723.00 |
8C Staff and Related Accounts | 13 590.00 | 13 590.00 | | 13 590.00 |
8D Social Security and Other Social Organizations | 16 321.00 | 16 321.00 | | 16 321.00 |
8E Income Taxes | 3 485.00 | 3 485.00 | | 3 485.00 |
UX Other trade receivables | 43 698.00 | | | 43 698.00 |
VB VAT | 7 384.00 | | | 7 384.00 |
VI Group and Associates | 5 258.00 | 5 258.00 | | 5 258.00 |
VQ Other Taxes, Duties, and Similar Debts | 600.00 | 600.00 | | 600.00 |
VS Prepaid expenses | 4 094.00 | | | 4 094.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 176.00 | 55 176.00 | | 55 176.00 |
VW VAT | 376.00 | 376.00 | | 376.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 353.00 | 49 353.00 | | 49 353.00 |
