| |
| 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 | 1 152.00 | 1 152.00 | | 1 152.00 |
AT Other tangible assets | 1 140.00 | 272.00 | 867.00 | 1 140.00 |
BJ TOTAL (I) | 7 290.00 | 1 424.00 | 5 866.00 | 7 290.00 |
BL Raw materials, supplies | 38 438.00 | | 38 438.00 | 38 438.00 |
BX Customers and related accounts | 1 366.00 | | 1 366.00 | 1 366.00 |
BZ Other receivables | 7 645.00 | | 7 645.00 | 7 645.00 |
CD Marketable securities | 45 924.00 | | 45 924.00 | 45 924.00 |
CF Cash and cash equivalents | 72 764.00 | | 72 764.00 | 72 764.00 |
CH Prepaid expenses | 353.00 | | 353.00 | 353.00 |
CJ TOTAL (II) | 166 492.00 | | 166 492.00 | 166 492.00 |
CO Grand total (0 to V) | 173 783.00 | 1 424.00 | 172 359.00 | 173 783.00 |
CU Other investments | 4 998.00 | | 4 998.00 | 4 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DH Retained earnings | 93 570.00 | | | 93 570.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 165.00 | | | 38 165.00 |
DL TOTAL (I) | 133 935.00 | | | 133 935.00 |
DW Advances and down payments received on current orders | 18 701.00 | | | 18 701.00 |
DX Trade payables and related accounts | 11 183.00 | | | 11 183.00 |
DY Tax and social security liabilities | 6 712.00 | | | 6 712.00 |
EA Other liabilities | 1 826.00 | | | 1 826.00 |
EC TOTAL (IV) | 38 423.00 | | | 38 423.00 |
EE Grand total (I to V) | 172 359.00 | | | 172 359.00 |
EG Accrued income and payables due within one year | 19 722.00 | | | 19 722.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 293 923.00 | | 293 923.00 | 293 923.00 |
FJ Net sales | 293 923.00 | | 293 923.00 | 293 923.00 |
FR Total operating income (I) | | | 293 924.00 | |
FU Purchases of raw materials and other supplies | | | 151 456.00 | |
FV Inventory change (raw materials and supplies) | | | 879.00 | |
FW Other purchases and external expenses | | | 50 546.00 | |
FX Taxes, duties, and similar payments | | | 3 375.00 | |
FY Salaries and Wages | | | 26 204.00 | |
FZ Social Security Contributions | | | 15 190.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 114.00 | |
GF Total Operating Expenses (II) | | | 247 767.00 | |
GG - OPERATING RESULT (I - II) | | | 46 157.00 | |
GL Other interest and similar income | | | 121.00 | |
GP Total financial income (V) | | | 121.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 121.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 278.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 15 190.00 | | | 15 190.00 |
HK Income tax | 8 113.00 | | | 8 113.00 |
HL TOTAL REVENUE (I + III + V + VII) | 294 045.00 | | | 294 045.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 255 880.00 | | | 255 880.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 165.00 | | | 38 165.00 |
| |
| 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 | 7 290.00 | | | 7 290.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 998.00 | |
I4 DECREASES Grand Total | | | 7 290.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 292.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 292.00 | | | 2 292.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 998.00 | | | 4 998.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 310.00 | 114.00 | | 1 310.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 310.00 | 114.00 | | 1 310.00 |
| |
| 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 | 11 183.00 | 11 183.00 | | 11 183.00 |
8D Social Security and Other Social Organizations | 4 583.00 | 4 583.00 | | 4 583.00 |
8E Income Taxes | 1 537.00 | 1 537.00 | | 1 537.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 826.00 | 1 826.00 | | 1 826.00 |
UX Other trade receivables | 1 366.00 | | | 1 366.00 |
UZ Social Security, other social security organizations | 1 908.00 | | | 1 908.00 |
VB VAT | 5 737.00 | | | 5 737.00 |
VQ Other Taxes, Duties, and Similar Debts | 592.00 | 592.00 | | 592.00 |
VS Prepaid expenses | 353.00 | | | 353.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 365.00 | 9 365.00 | | 9 365.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 722.00 | 19 722.00 | | 19 722.00 |
