| |
| 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 | 476 997.00 | 270 335.00 | 206 663.00 | 476 997.00 |
BJ TOTAL (I) | 476 997.00 | 270 335.00 | 206 663.00 | 476 997.00 |
BX Customers and related accounts | 338 923.00 | | 338 923.00 | 338 923.00 |
BZ Other receivables | 649.00 | | 649.00 | 649.00 |
CF Cash and cash equivalents | 36 544.00 | | 36 544.00 | 36 544.00 |
CJ TOTAL (II) | 376 116.00 | | 376 116.00 | 376 116.00 |
CO Grand total (0 to V) | 853 113.00 | 270 335.00 | 582 779.00 | 853 113.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 214 464.00 | 147 214.00 | | 214 464.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 044.00 | 67 250.00 | | 78 044.00 |
DL TOTAL (I) | 303 508.00 | 225 464.00 | | 303 508.00 |
DU Loans and Debts from Credit Institutions (3) | 254 912.00 | 325 242.00 | | 254 912.00 |
DX Trade payables and related accounts | 16 791.00 | 15 914.00 | | 16 791.00 |
DY Tax and social security liabilities | 7 567.00 | 6 589.00 | | 7 567.00 |
EC TOTAL (IV) | 279 270.00 | 347 745.00 | | 279 270.00 |
EE Grand total (I to V) | 582 779.00 | 573 209.00 | | 582 779.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 790 354.00 | | 790 354.00 | 790 354.00 |
FJ Net sales | 790 354.00 | | 790 354.00 | 790 354.00 |
FR Total operating income (I) | | | 790 354.00 | |
FW Other purchases and external expenses | | | 597 702.00 | |
FX Taxes, duties, and similar payments | | | 641.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 80 098.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 678 441.00 | |
GG - OPERATING RESULT (I - II) | | | 111 913.00 | |
GR Interest and similar expenses | | | 5 330.00 | |
GU Total financial expenses (VI) | | | 5 330.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 330.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 106 583.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 28 539.00 | 23 142.00 | | 28 539.00 |
HL TOTAL REVENUE (I + III + V + VII) | 790 354.00 | 830 083.00 | | 790 354.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 712 310.00 | 762 833.00 | | 712 310.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 044.00 | 67 250.00 | | 78 044.00 |
| |
| 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 | 473 717.00 | | 3 280.00 | 473 717.00 |
I4 DECREASES Grand Total | | | 476 997.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 476 997.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 473 717.00 | | 3 280.00 | 473 717.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 190 236.00 | 80 099.00 | | 190 236.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 190 236.00 | 80 099.00 | | 190 236.00 |
| |
| 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 | 16 791.00 | 16 791.00 | | 16 791.00 |
8E Income Taxes | 5 396.00 | 5 396.00 | | 5 396.00 |
UX Other trade receivables | 338 923.00 | | | 338 923.00 |
VB VAT | 649.00 | | | 649.00 |
VH Loans with a maturity of more than one year at origin | 254 912.00 | 71 427.00 | 183 485.00 | 254 912.00 |
VK Loans repaid during the year | 70 330.00 | | | 70 330.00 |
VQ Other Taxes, Duties, and Similar Debts | 361.00 | 361.00 | | 361.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 339 572.00 | 339 572.00 | | 339 572.00 |
VW VAT | 1 810.00 | 1 810.00 | | 1 810.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 279 270.00 | 95 786.00 | 183 485.00 | 279 270.00 |
