| |
| 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 | 292 086.00 | 24 807.00 | 267 278.00 | 292 086.00 |
BJ TOTAL (I) | 342 086.00 | 24 807.00 | 317 278.00 | 342 086.00 |
BX Customers and related accounts | 320 541.00 | | 320 541.00 | 320 541.00 |
BZ Other receivables | 116 420.00 | | 116 420.00 | 116 420.00 |
CF Cash and cash equivalents | 1 019.00 | | 1 019.00 | 1 019.00 |
CJ TOTAL (II) | 437 980.00 | | 437 980.00 | 437 980.00 |
CO Grand total (0 to V) | 780 067.00 | 24 807.00 | 755 259.00 | 780 067.00 |
CU Other investments | 50 000.00 | | 50 000.00 | 50 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 116 990.00 | 84 250.00 | | 116 990.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 621.00 | 32 739.00 | | 57 621.00 |
DK Regulated provisions | 13 224.00 | | | 13 224.00 |
DL TOTAL (I) | 231 836.00 | 160 990.00 | | 231 836.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 000.00 | | | 200 000.00 |
DW Advances and down payments received on current orders | | 285.00 | | |
DX Trade payables and related accounts | 302 118.00 | 36 498.00 | | 302 118.00 |
DY Tax and social security liabilities | 21 304.00 | 19 630.00 | | 21 304.00 |
EC TOTAL (IV) | 523 423.00 | 56 414.00 | | 523 423.00 |
EE Grand total (I to V) | 755 259.00 | 217 404.00 | | 755 259.00 |
EI Including equity loans | 200 000.00 | | | 200 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 069 341.00 | | 1 069 341.00 | 1 069 341.00 |
FJ Net sales | 1 069 341.00 | | 1 069 341.00 | 1 069 341.00 |
FQ Other income | | | 287.00 | |
FR Total operating income (I) | | | 1 069 628.00 | |
FW Other purchases and external expenses | | | 944 072.00 | |
FX Taxes, duties, and similar payments | | | 1 571.00 | |
FY Salaries and Wages | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 24 807.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 970 463.00 | |
GG - OPERATING RESULT (I - II) | | | 99 165.00 | |
GL Other interest and similar income | | | 498.00 | |
GP Total financial income (V) | | | 498.00 | |
GU Total financial expenses (VI) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 490.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 656.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 13 224.00 | | | 13 224.00 |
HH Total exceptional expenses (VIII) | 13 224.00 | | | 13 224.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13 224.00 | | | -13 224.00 |
HK Income tax | 28 810.00 | 16 368.00 | | 28 810.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 070 127.00 | 174 288.00 | | 1 070 127.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 012 505.00 | 141 548.00 | | 1 012 505.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 621.00 | 32 739.00 | | 57 621.00 |
| |
| 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 | 50 000.00 | | 292 086.00 | 50 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50 000.00 | |
I4 DECREASES Grand Total | | | 342 086.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 292 086.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 292 086.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 000.00 | | | 50 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 24 807.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 24 807.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 13 224.00 | | |
7C Grand total | | 13 224.00 | | |
UJ - Exceptional | | 13 224.00 | | |
| |
| 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 | 302 118.00 | 302 118.00 | | 302 118.00 |
8E Income Taxes | 12 441.00 | 12 441.00 | | 12 441.00 |
UX Other trade receivables | 320 541.00 | | | 320 541.00 |
VB VAT | 82 548.00 | | | 82 548.00 |
VC Group and associates | 33 871.00 | | | 33 871.00 |
VI Group and Associates | 200 000.00 | | 200 000.00 | 200 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 264.00 | 264.00 | | 264.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 436 961.00 | 436 961.00 | | 436 961.00 |
VW VAT | 8 599.00 | 8 599.00 | | 8 599.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 523 423.00 | 323 423.00 | 200 000.00 | 523 423.00 |
