| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 14 029.00 | 14 029.00 | | 14 029.00 |
AR Technical installations, industrial equipment and tools | 1 140 637.00 | 1 137 328.00 | 3 309.00 | 1 140 637.00 |
AT Other tangible assets | 182 367.00 | 169 133.00 | 13 234.00 | 182 367.00 |
BH Other financial assets | 47 938.00 | | 47 938.00 | 47 938.00 |
BJ TOTAL (I) | 1 384 972.00 | 1 320 491.00 | 64 481.00 | 1 384 972.00 |
BX Customers and related accounts | 117 970.00 | | 117 970.00 | 117 970.00 |
BZ Other receivables | 69 047.00 | | 69 047.00 | 69 047.00 |
CF Cash and cash equivalents | 912 292.00 | | 912 292.00 | 912 292.00 |
CH Prepaid expenses | 8 723.00 | | 8 723.00 | 8 723.00 |
CJ TOTAL (II) | 1 108 032.00 | | 1 108 032.00 | 1 108 032.00 |
CO Grand total (0 to V) | 2 493 004.00 | 1 320 491.00 | 1 172 513.00 | 2 493 004.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | 35 000.00 | | 35 000.00 |
DD Legal reserve (1) | 3 500.00 | 3 500.00 | | 3 500.00 |
DH Retained earnings | 729 122.00 | 858 036.00 | | 729 122.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 278 105.00 | 371 086.00 | | 278 105.00 |
DL TOTAL (I) | 1 045 727.00 | 1 267 622.00 | | 1 045 727.00 |
DX Trade payables and related accounts | 36 143.00 | 110 807.00 | | 36 143.00 |
DY Tax and social security liabilities | 90 643.00 | 84 123.00 | | 90 643.00 |
EC TOTAL (IV) | 126 785.00 | 194 930.00 | | 126 785.00 |
EE Grand total (I to V) | 1 172 513.00 | 1 462 552.00 | | 1 172 513.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 368 577.00 | | 1 368 577.00 | 1 368 577.00 |
FJ Net sales | 1 368 577.00 | | 1 368 577.00 | 1 368 577.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 1 368 577.00 | |
FW Other purchases and external expenses | | | 474 558.00 | |
FX Taxes, duties, and similar payments | | | 18 565.00 | |
FY Salaries and Wages | | | 304 614.00 | |
FZ Social Security Contributions | | | 126 070.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 34 119.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 957 926.00 | |
GG - OPERATING RESULT (I - II) | | | 410 652.00 | |
GL Other interest and similar income | | | 398.00 | |
GP Total financial income (V) | | | 398.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 398.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 411 049.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 101.00 | 800.00 | | 101.00 |
HD Total exceptional income (VII) | 101.00 | 800.00 | | 101.00 |
HF Exceptional expenses on capital transactions | 101.00 | 681.00 | | 101.00 |
HG Exceptional depreciation and provisions | | 157.00 | | |
HH Total exceptional expenses (VIII) | 101.00 | 838.00 | | 101.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -38.00 | | |
HK Income tax | 132 944.00 | 180 699.00 | | 132 944.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 369 076.00 | 1 583 750.00 | | 1 369 076.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 090 970.00 | 1 212 664.00 | | 1 090 970.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 278 105.00 | 371 086.00 | | 278 105.00 |
| |
| 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 | 1 383 832.00 | | | 1 383 832.00 |
I3 DECREASES Total Financial Fixed Assets | | | 47 938.00 | |
I4 DECREASES Grand Total | | | 1 384 972.00 | |
IO DECREASES Total including other intangible assets | | | 14 029.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 323 005.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 029.00 | | | 14 029.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 321 869.00 | | | 1 321 869.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 47 933.00 | | | 47 933.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 286 673.00 | 34 119.00 | 301.00 | 1 286 673.00 |
PE DEPRECIATION Total including other intangible assets | 14 029.00 | | | 14 029.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 272 644.00 | 34 119.00 | 301.00 | 1 272 644.00 |
| |
| 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 | 36 143.00 | 36 143.00 | | 36 143.00 |
UT Other financial assets | 47 938.00 | | | 47 938.00 |
UX Other trade receivables | 117 970.00 | | | 117 970.00 |
VP Miscellaneous | 69 047.00 | | | 69 047.00 |
VQ Other Taxes, Duties, and Similar Debts | 90 643.00 | 90 643.00 | | 90 643.00 |
VS Prepaid expenses | 8 723.00 | | | 8 723.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 243 678.00 | 195 740.00 | 47 938.00 | 243 678.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 785.00 | 126 785.00 | | 126 785.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 11.00 | | | 11.00 |
