| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 73 176.00 | | 73 176.00 | 73 176.00 |
AR Technical installations, industrial equipment and tools | 82 792.00 | 57 055.00 | 25 738.00 | 82 792.00 |
BH Other financial assets | 12 978.00 | | 12 978.00 | 12 978.00 |
BJ TOTAL (I) | 168 946.00 | 57 055.00 | 111 891.00 | 168 946.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 143 925.00 | | 143 925.00 | 143 925.00 |
BZ Other receivables | 275 781.00 | | 275 781.00 | 275 781.00 |
CD Marketable securities | 225 483.00 | | 225 483.00 | 225 483.00 |
CF Cash and cash equivalents | 6 080.00 | | 6 080.00 | 6 080.00 |
CH Prepaid expenses | 275.00 | | 275.00 | 275.00 |
CJ TOTAL (II) | 651 543.00 | | 651 543.00 | 651 543.00 |
CO Grand total (0 to V) | 820 488.00 | 57 055.00 | 763 434.00 | 820 488.00 |
CP Shares due in less than one year | 12 978.00 | | | 12 978.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | 595 276.00 | 553 006.00 | | 595 276.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 123.00 | 42 270.00 | | 43 123.00 |
DL TOTAL (I) | 726 399.00 | 683 276.00 | | 726 399.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 88.00 | | |
DX Trade payables and related accounts | 53.00 | 26.00 | | 53.00 |
DY Tax and social security liabilities | 36 982.00 | 33 294.00 | | 36 982.00 |
EA Other liabilities | | 133.00 | | |
EC TOTAL (IV) | 37 035.00 | 33 541.00 | | 37 035.00 |
EE Grand total (I to V) | 763 434.00 | 716 817.00 | | 763 434.00 |
EG Accrued income and payables due within one year | 37 035.00 | 33 541.00 | | 37 035.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 180 193.00 | | 180 193.00 | 180 193.00 |
FJ Net sales | 180 193.00 | | 180 193.00 | 180 193.00 |
FR Total operating income (I) | | | 180 193.00 | |
FW Other purchases and external expenses | | | 84 859.00 | |
FX Taxes, duties, and similar payments | | | 1 893.00 | |
FY Salaries and Wages | | | 60 000.00 | |
FZ Social Security Contributions | | | 21 096.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 916.00 | |
GF Total Operating Expenses (II) | | | 172 764.00 | |
GG - OPERATING RESULT (I - II) | | | 7 428.00 | |
GK Income from other securities and fixed asset receivables | | | 47 528.00 | |
GO Net income from sales of marketable securities | | | 486.00 | |
GP Total financial income (V) | | | 48 014.00 | |
GR Interest and similar expenses | | | | |
GT Net expenses on sales of marketable securities | | | 2 075.00 | |
GU Total financial expenses (VI) | | | 2 075.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 939.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 367.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 244.00 | 11 019.00 | | 10 244.00 |
HL TOTAL REVENUE (I + III + V + VII) | 228 207.00 | 208 204.00 | | 228 207.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 185 083.00 | 165 935.00 | | 185 083.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 123.00 | 42 270.00 | | 43 123.00 |
| |
| 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 | 159 946.00 | | 9 000.00 | 159 946.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 978.00 | |
I4 DECREASES Grand Total | | | 168 946.00 | |
IO DECREASES Total including other intangible assets | | | 73 176.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 82 792.00 | |
KD ACQUISITIONS Total including other intangible assets | 73 176.00 | | | 73 176.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 73 792.00 | | 9 000.00 | 73 792.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 978.00 | | | 12 978.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 139.00 | 4 916.00 | | 52 139.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 139.00 | 4 916.00 | | 52 139.00 |
| |
| 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 | 53.00 | 53.00 | | 53.00 |
8E Income Taxes | 72.00 | 72.00 | | 72.00 |
UT Other financial assets | 12 978.00 | 12 978.00 | | 12 978.00 |
UX Other trade receivables | 143 925.00 | | | 143 925.00 |
UZ Social Security, other social security organizations | 2 807.00 | | | 2 807.00 |
VB VAT | 2 987.00 | | | 2 987.00 |
VQ Other Taxes, Duties, and Similar Debts | 919.00 | 919.00 | | 919.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 269 987.00 | | | 269 987.00 |
VS Prepaid expenses | 275.00 | | | 275.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 432 958.00 | 432 958.00 | | 432 958.00 |
VW VAT | 35 991.00 | 35 991.00 | | 35 991.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 035.00 | 37 035.00 | | 37 035.00 |
