| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 620.00 | 1 620.00 | | 1 620.00 |
AF Concessions, Patents and Similar Rights | 909.00 | 909.00 | | 909.00 |
AR Technical installations, industrial equipment and tools | 5 919.00 | 5 373.00 | 546.00 | 5 919.00 |
AT Other tangible assets | 28 305.00 | 21 195.00 | 7 110.00 | 28 305.00 |
BH Other financial assets | 2 287.00 | | 2 287.00 | 2 287.00 |
BJ TOTAL (I) | 40 540.00 | 29 097.00 | 11 443.00 | 40 540.00 |
BL Raw materials, supplies | 6 431.00 | | 6 431.00 | 6 431.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 32 410.00 | | 32 410.00 | 32 410.00 |
BZ Other receivables | 6 959.00 | | 6 959.00 | 6 959.00 |
CD Marketable securities | 25 000.00 | | 25 000.00 | 25 000.00 |
CF Cash and cash equivalents | 46 490.00 | | 46 490.00 | 46 490.00 |
CH Prepaid expenses | 8 758.00 | | 8 758.00 | 8 758.00 |
CJ TOTAL (II) | 126 047.00 | | 126 047.00 | 126 047.00 |
CO Grand total (0 to V) | 166 587.00 | 29 097.00 | 137 490.00 | 166 587.00 |
CP Shares due in less than one year | 2 287.00 | | | 2 287.00 |
CU Other investments | 1 500.00 | | 1 500.00 | 1 500.00 |
| |
| 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 |
DH Retained earnings | 51 418.00 | 40 563.00 | | 51 418.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 239.00 | 10 856.00 | | 7 239.00 |
DL TOTAL (I) | 67 041.00 | 59 803.00 | | 67 041.00 |
DU Loans and Debts from Credit Institutions (3) | 476.00 | 4 204.00 | | 476.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 684.00 | 16 684.00 | | 16 684.00 |
DX Trade payables and related accounts | 21 261.00 | 21 370.00 | | 21 261.00 |
DY Tax and social security liabilities | 32 028.00 | 27 031.00 | | 32 028.00 |
EA Other liabilities | | 220.00 | | |
EC TOTAL (IV) | 70 449.00 | 69 509.00 | | 70 449.00 |
EE Grand total (I to V) | 137 490.00 | 129 312.00 | | 137 490.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 268 802.00 | | 268 802.00 | 268 802.00 |
FJ Net sales | 268 802.00 | | 268 802.00 | 268 802.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 57.00 | |
FR Total operating income (I) | | | 268 859.00 | |
FU Purchases of raw materials and other supplies | | | 54 470.00 | |
FV Inventory change (raw materials and supplies) | | | -663.00 | |
FW Other purchases and external expenses | | | 42 807.00 | |
FX Taxes, duties, and similar payments | | | 2 531.00 | |
FY Salaries and Wages | | | 94 710.00 | |
FZ Social Security Contributions | | | 63 651.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 151.00 | |
GE Other Expenses | | | 904.00 | |
GF Total Operating Expenses (II) | | | 262 562.00 | |
GG - OPERATING RESULT (I - II) | | | 6 297.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 27.00 | |
GL Other interest and similar income | | | 1 060.00 | |
GP Total financial income (V) | | | 1 087.00 | |
GR Interest and similar expenses | | | 36.00 | |
GU Total financial expenses (VI) | | | 36.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 051.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 348.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 111.00 | | |
HD Total exceptional income (VII) | | 111.00 | | |
HE Exceptional expenses on management operations | 109.00 | 127.00 | | 109.00 |
HH Total exceptional expenses (VIII) | 109.00 | 127.00 | | 109.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -109.00 | -16.00 | | -109.00 |
HL TOTAL REVENUE (I + III + V + VII) | 269 946.00 | 277 341.00 | | 269 946.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 262 707.00 | 266 485.00 | | 262 707.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 239.00 | 10 856.00 | | 7 239.00 |
| |
| 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 | 39 455.00 | | 1 085.00 | 39 455.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 620.00 | | | 1 620.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 787.00 | |
I4 DECREASES Grand Total | | | 40 540.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 620.00 | |
IO DECREASES Total including other intangible assets | | | 909.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 224.00 | |
KD ACQUISITIONS Total including other intangible assets | 909.00 | | | 909.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 139.00 | | 1 085.00 | 33 139.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 787.00 | | | 3 787.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 946.00 | 4 151.00 | | 24 946.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 620.00 | | | 1 620.00 |
PE DEPRECIATION Total including other intangible assets | 909.00 | | | 909.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 417.00 | 4 151.00 | | 22 417.00 |
| |
| 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 | 21 261.00 | 21 261.00 | | 21 261.00 |
8D Social Security and Other Social Organizations | 25 960.00 | 25 960.00 | | 25 960.00 |
UT Other financial assets | 2 287.00 | 2 287.00 | | 2 287.00 |
UX Other trade receivables | 32 410.00 | | | 32 410.00 |
VB VAT | 645.00 | | | 645.00 |
VG Loans with a maturity of up to one year at origin | 135.00 | 135.00 | | 135.00 |
VH Loans with a maturity of more than one year at origin | 341.00 | 341.00 | | 341.00 |
VI Group and Associates | 16 684.00 | 16 684.00 | | 16 684.00 |
VK Loans repaid during the year | 3 737.00 | | | 3 737.00 |
VM Income taxes | 6 314.00 | | | 6 314.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 262.00 | 1 262.00 | | 1 262.00 |
VS Prepaid expenses | 8 758.00 | | | 8 758.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 414.00 | 50 414.00 | | 50 414.00 |
VW VAT | 4 806.00 | 4 806.00 | | 4 806.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 449.00 | 70 449.00 | | 70 449.00 |
