| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 276 695.00 | | 276 695.00 | 276 695.00 |
AP Buildings | 10 932.00 | 10 932.00 | | 10 932.00 |
AR Technical installations, industrial equipment and tools | 784 373.00 | 784 373.00 | | 784 373.00 |
AT Other tangible assets | 37 397.00 | 37 397.00 | | 37 397.00 |
BJ TOTAL (I) | 1 109 397.00 | 832 702.00 | 276 695.00 | 1 109 397.00 |
BX Customers and related accounts | 2 538 356.00 | | 2 538 356.00 | 2 538 356.00 |
BZ Other receivables | 3 417 149.00 | | 3 417 149.00 | 3 417 149.00 |
CJ TOTAL (II) | 5 955 506.00 | | 5 955 506.00 | 5 955 506.00 |
CO Grand total (0 to V) | 7 064 902.00 | 832 702.00 | 6 232 200.00 | 7 064 902.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200 000.00 | 1 200 000.00 | | 1 200 000.00 |
DD Legal reserve (1) | 120 000.00 | 120 000.00 | | 120 000.00 |
DG Other reserves | 915 173.00 | 477 250.00 | | 915 173.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 366 061.00 | 2 237 923.00 | | 2 366 061.00 |
DL TOTAL (I) | 4 601 233.00 | 4 035 173.00 | | 4 601 233.00 |
DX Trade payables and related accounts | 2 400.00 | 2 520.00 | | 2 400.00 |
DY Tax and social security liabilities | 424 395.00 | 417 772.00 | | 424 395.00 |
EA Other liabilities | 1 204 172.00 | 167 906.00 | | 1 204 172.00 |
EC TOTAL (IV) | 1 630 967.00 | 588 198.00 | | 1 630 967.00 |
EE Grand total (I to V) | 6 232 200.00 | 4 623 371.00 | | 6 232 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 599 582.00 | | 3 599 582.00 | 3 599 582.00 |
FJ Net sales | 3 599 582.00 | | 3 599 582.00 | 3 599 582.00 |
FR Total operating income (I) | | | 3 599 582.00 | |
FW Other purchases and external expenses | | | 11 593.00 | |
FX Taxes, duties, and similar payments | | | 17 757.00 | |
GF Total Operating Expenses (II) | | | 29 350.00 | |
GG - OPERATING RESULT (I - II) | | | 3 570 233.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 570 233.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 7 892.00 | | |
HH Total exceptional expenses (VIII) | | 7 892.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -7 892.00 | | |
HK Income tax | 1 204 172.00 | 1 141 022.00 | | 1 204 172.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 599 582.00 | 3 432 477.00 | | 3 599 582.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 233 522.00 | 1 194 554.00 | | 1 233 522.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 366 061.00 | 2 237 923.00 | | 2 366 061.00 |
| |
| 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 | 1 109 397.00 | | | 1 109 397.00 |
I4 DECREASES Grand Total | | | 1 109 397.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 832 702.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 832 702.00 | | | 832 702.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 832 702.00 | | | 832 702.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 832 702.00 | | | 832 702.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
UX Other trade receivables | 2 538 356.00 | | | 2 538 356.00 |
VB VAT | 400.00 | | | 400.00 |
VC Group and associates | 3 416 749.00 | | | 3 416 749.00 |
VI Group and Associates | 1 204 172.00 | 1 204 172.00 | | 1 204 172.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 336.00 | 1 336.00 | | 1 336.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 955 505.00 | 5 955 505.00 | | 5 955 505.00 |
VW VAT | 423 059.00 | 423 059.00 | | 423 059.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 630 967.00 | 1 630 967.00 | | 1 630 967.00 |
