| |
| 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 | 408 616.00 | 177 342.00 | 231 274.00 | 408 616.00 |
BJ TOTAL (I) | 408 616.00 | 177 342.00 | 231 274.00 | 408 616.00 |
BX Customers and related accounts | 43 806.00 | | 43 806.00 | 43 806.00 |
BZ Other receivables | 1 856.00 | | 1 856.00 | 1 856.00 |
CF Cash and cash equivalents | 12 399.00 | | 12 399.00 | 12 399.00 |
CH Prepaid expenses | 438.00 | | 438.00 | 438.00 |
CJ TOTAL (II) | 58 499.00 | | 58 499.00 | 58 499.00 |
CO Grand total (0 to V) | 467 115.00 | 177 342.00 | 289 773.00 | 467 115.00 |
| |
| 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 |
DH Retained earnings | 177 208.00 | 145 439.00 | | 177 208.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 547.00 | 31 770.00 | | 43 547.00 |
DL TOTAL (I) | 231 756.00 | 188 208.00 | | 231 756.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 492.00 | 111 492.00 | | 48 492.00 |
DX Trade payables and related accounts | 5 082.00 | 5 197.00 | | 5 082.00 |
DY Tax and social security liabilities | 4 444.00 | | | 4 444.00 |
EC TOTAL (IV) | 58 017.00 | 116 688.00 | | 58 017.00 |
EE Grand total (I to V) | 289 773.00 | 304 896.00 | | 289 773.00 |
EG Accrued income and payables due within one year | 58 017.00 | 5 197.00 | | 58 017.00 |
EI Including equity loans | 48 492.00 | | | 48 492.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 83 759.00 | | 83 759.00 | 83 759.00 |
FJ Net sales | 83 759.00 | | 83 759.00 | 83 759.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 83 762.00 | |
FW Other purchases and external expenses | | | 7 052.00 | |
FX Taxes, duties, and similar payments | | | 651.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 090.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 28 794.00 | |
GG - OPERATING RESULT (I - II) | | | 54 968.00 | |
GR Interest and similar expenses | | | 1 368.00 | |
GU Total financial expenses (VI) | | | 1 368.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 368.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 052.00 | 5 607.00 | | 10 052.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 762.00 | 76 248.00 | | 83 762.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 214.00 | 44 478.00 | | 40 214.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 547.00 | 31 770.00 | | 43 547.00 |
| |
| 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 | 408 616.00 | | | 408 616.00 |
I4 DECREASES Grand Total | | | 408 616.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 408 616.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 408 616.00 | | | 408 616.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 156 252.00 | 21 090.00 | | 156 252.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 156 252.00 | 21 090.00 | | 156 252.00 |
| |
| 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 | 5 082.00 | 5 082.00 | | 5 082.00 |
8E Income Taxes | 4 444.00 | 4 444.00 | | 4 444.00 |
UX Other trade receivables | 43 806.00 | | | 43 806.00 |
VB VAT | 1 856.00 | | | 1 856.00 |
VI Group and Associates | 48 492.00 | 48 492.00 | | 48 492.00 |
VS Prepaid expenses | 438.00 | | | 438.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 100.00 | 46 100.00 | | 46 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 017.00 | 58 017.00 | | 58 017.00 |
