| |
| 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 | 194 182.00 | 186 150.00 | 8 032.00 | 194 182.00 |
AT Other tangible assets | 62 003.00 | 62 003.00 | | 62 003.00 |
BJ TOTAL (I) | 256 185.00 | 248 153.00 | 8 032.00 | 256 185.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 208 410.00 | | 208 410.00 | 208 410.00 |
BZ Other receivables | 73 965.00 | | 73 965.00 | 73 965.00 |
CF Cash and cash equivalents | 29 387.00 | | 29 387.00 | 29 387.00 |
CJ TOTAL (II) | 311 762.00 | | 311 762.00 | 311 762.00 |
CO Grand total (0 to V) | 567 947.00 | 248 153.00 | 319 794.00 | 567 947.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | 7 623.00 | | 7 623.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 54 441.00 | 17 853.00 | | 54 441.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 427.00 | 36 587.00 | | 73 427.00 |
DJ Investment subsidies | 3 210.00 | 4 151.00 | | 3 210.00 |
DL TOTAL (I) | 139 463.00 | 66 977.00 | | 139 463.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 460.00 | 13 535.00 | | 19 460.00 |
DX Trade payables and related accounts | 80 710.00 | 88 701.00 | | 80 710.00 |
DY Tax and social security liabilities | 80 160.00 | 21 752.00 | | 80 160.00 |
EC TOTAL (IV) | 180 330.00 | 123 987.00 | | 180 330.00 |
EE Grand total (I to V) | 319 794.00 | 190 965.00 | | 319 794.00 |
EG Accrued income and payables due within one year | 180 330.00 | 123 987.00 | | 180 330.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 697 877.00 | | 697 877.00 | 697 877.00 |
FJ Net sales | 697 877.00 | | 697 877.00 | 697 877.00 |
FO Operating subsidies | | | 7 176.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 553.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 712 605.00 | |
FW Other purchases and external expenses | | | 203 114.00 | |
FX Taxes, duties, and similar payments | | | 7 139.00 | |
FY Salaries and Wages | | | 289 137.00 | |
FZ Social Security Contributions | | | 125 463.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 366.00 | |
GF Total Operating Expenses (II) | | | 627 219.00 | |
GG - OPERATING RESULT (I - II) | | | 85 386.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 386.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 553.00 | 7 996.00 | | 7 553.00 |
HA Exceptional income from management transactions | | 83.00 | | |
HB Exceptional income from capital transactions | 941.00 | 554.00 | | 941.00 |
HD Total exceptional income (VII) | 941.00 | 637.00 | | 941.00 |
HE Exceptional expenses on management operations | 17.00 | 1 848.00 | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | 1 848.00 | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 924.00 | -1 211.00 | | 924.00 |
HK Income tax | 12 883.00 | 4 089.00 | | 12 883.00 |
HL TOTAL REVENUE (I + III + V + VII) | 713 546.00 | 622 946.00 | | 713 546.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 640 119.00 | 586 358.00 | | 640 119.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 73 427.00 | 36 587.00 | | 73 427.00 |
HP References: Equipment leasing | 19 458.00 | | | 19 458.00 |
| |
| 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 | 256 185.00 | | | 256 185.00 |
I4 DECREASES Grand Total | | | 256 185.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 256 185.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 256 185.00 | | | 256 185.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 245 787.00 | 2 366.00 | | 245 787.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 245 787.00 | 2 366.00 | | 245 787.00 |
| |
| 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 | 80 710.00 | 80 710.00 | | 80 710.00 |
8C Staff and Related Accounts | 26 358.00 | 26 358.00 | | 26 358.00 |
8D Social Security and Other Social Organizations | 39 352.00 | 39 352.00 | | 39 352.00 |
UX Other trade receivables | 208 410.00 | | | 208 410.00 |
VB VAT | 65 171.00 | | | 65 171.00 |
VI Group and Associates | 19 460.00 | 19 460.00 | | 19 460.00 |
VM Income taxes | 8 794.00 | | | 8 794.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 884.00 | 1 884.00 | | 1 884.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 282 376.00 | 282 376.00 | | 282 376.00 |
VW VAT | 12 566.00 | 12 566.00 | | 12 566.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 180 330.00 | 180 330.00 | | 180 330.00 |
