| |
| 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 | 46 179.00 | 46 179.00 | | 46 179.00 |
AT Other tangible assets | 34 314.00 | 31 571.00 | 2 743.00 | 34 314.00 |
BH Other financial assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 80 542.00 | 77 750.00 | 2 793.00 | 80 542.00 |
BL Raw materials, supplies | 80 116.00 | | 80 116.00 | 80 116.00 |
BX Customers and related accounts | 83 060.00 | | 83 060.00 | 83 060.00 |
BZ Other receivables | 216.00 | | 216.00 | 216.00 |
CD Marketable securities | 3 835.00 | | 3 835.00 | 3 835.00 |
CF Cash and cash equivalents | 23 574.00 | | 23 574.00 | 23 574.00 |
CJ TOTAL (II) | 190 802.00 | | 190 802.00 | 190 802.00 |
CO Grand total (0 to V) | 271 344.00 | 77 750.00 | 193 594.00 | 271 344.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 400.00 | 50 400.00 | | 50 400.00 |
DD Legal reserve (1) | 7 805.00 | 7 805.00 | | 7 805.00 |
DG Other reserves | | 32 087.00 | | |
DH Retained earnings | 2.00 | 2.00 | | 2.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 792.00 | 66 333.00 | | 73 792.00 |
DL TOTAL (I) | 131 999.00 | 156 628.00 | | 131 999.00 |
DU Loans and Debts from Credit Institutions (3) | 23 191.00 | 240.00 | | 23 191.00 |
DX Trade payables and related accounts | 26 227.00 | 19 098.00 | | 26 227.00 |
DY Tax and social security liabilities | 12 177.00 | 15 964.00 | | 12 177.00 |
EC TOTAL (IV) | 61 595.00 | 35 303.00 | | 61 595.00 |
EE Grand total (I to V) | 193 594.00 | 191 930.00 | | 193 594.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 258 573.00 | |
FJ Net sales | | | 258 573.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 258 576.00 | |
FU Purchases of raw materials and other supplies | | | 86 626.00 | |
FV Inventory change (raw materials and supplies) | | | -3 823.00 | |
FW Other purchases and external expenses | | | 64 624.00 | |
FX Taxes, duties, and similar payments | | | 2 796.00 | |
FY Salaries and Wages | | | 413.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 440.00 | |
GF Total Operating Expenses (II) | | | 159 076.00 | |
GG - OPERATING RESULT (I - II) | | | 99 499.00 | |
GP Total financial income (V) | | | 68.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 68.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | | | -45.00 |
HK Income tax | 25 730.00 | 24 938.00 | | 25 730.00 |
HL TOTAL REVENUE (I + III + V + VII) | 258 644.00 | 299 332.00 | | 258 644.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 184 851.00 | 233 000.00 | | 184 851.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 73 792.00 | 66 333.00 | | 73 792.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 69 309.00 | 8 440.00 | | 69 309.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 69 309.00 | 8 440.00 | | 69 309.00 |
| |
| 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 | 26 227.00 | 26 227.00 | | 26 227.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23 191.00 | 23 191.00 | | 23 191.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 177.00 | 12 177.00 | | 12 177.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 276.00 | 83 276.00 | | 83 276.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 595.00 | 61 595.00 | | 61 595.00 |
