| |
| 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 | 30 648.00 | 22 860.00 | 7 788.00 | 30 648.00 |
AT Other tangible assets | 37 213.00 | 17 357.00 | 19 856.00 | 37 213.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 1 200.00 | | 1 200.00 | 1 200.00 |
BJ TOTAL (I) | 69 091.00 | 40 217.00 | 28 874.00 | 69 091.00 |
BX Customers and related accounts | 23 008.00 | | 23 008.00 | 23 008.00 |
BZ Other receivables | 7 625.00 | | 7 625.00 | 7 625.00 |
CF Cash and cash equivalents | 77 582.00 | | 77 582.00 | 77 582.00 |
CJ TOTAL (II) | 108 216.00 | | 108 216.00 | 108 216.00 |
CO Grand total (0 to V) | 177 308.00 | 40 217.00 | 137 090.00 | 177 308.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 2 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 200.00 | | 1 500.00 |
DG Other reserves | 25 829.00 | 28 216.00 | | 25 829.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 087.00 | 26 493.00 | | 33 087.00 |
DL TOTAL (I) | 75 417.00 | 56 909.00 | | 75 417.00 |
DU Loans and Debts from Credit Institutions (3) | 18 788.00 | 20 925.00 | | 18 788.00 |
DV Miscellaneous Loans and Financial Debts (4) | 88.00 | 22.00 | | 88.00 |
DX Trade payables and related accounts | 22 838.00 | 9 910.00 | | 22 838.00 |
DY Tax and social security liabilities | 19 959.00 | 18 396.00 | | 19 959.00 |
EA Other liabilities | | 4 408.00 | | |
EC TOTAL (IV) | 61 674.00 | 53 661.00 | | 61 674.00 |
EE Grand total (I to V) | 137 090.00 | 110 571.00 | | 137 090.00 |
EI Including equity loans | 88.00 | | | 88.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 339 013.00 | | 339 013.00 | 339 013.00 |
FJ Net sales | 339 013.00 | | 339 013.00 | 339 013.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 339 013.00 | |
FU Purchases of raw materials and other supplies | | | 92 814.00 | |
FW Other purchases and external expenses | | | 98 972.00 | |
FX Taxes, duties, and similar payments | | | 2 786.00 | |
FY Salaries and Wages | | | 64 746.00 | |
FZ Social Security Contributions | | | 31 739.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 613.00 | |
GE Other Expenses | | | 21.00 | |
GF Total Operating Expenses (II) | | | 300 690.00 | |
GG - OPERATING RESULT (I - II) | | | 38 323.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 284.00 | |
GU Total financial expenses (VI) | | | 284.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -282.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 041.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 583.00 | | |
HD Total exceptional income (VII) | | 2 583.00 | | |
HE Exceptional expenses on management operations | 41.00 | 256.00 | | 41.00 |
HF Exceptional expenses on capital transactions | 220.00 | 6 460.00 | | 220.00 |
HH Total exceptional expenses (VIII) | 261.00 | 6 716.00 | | 261.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -261.00 | -4 132.00 | | -261.00 |
HK Income tax | 4 693.00 | 4 491.00 | | 4 693.00 |
HL TOTAL REVENUE (I + III + V + VII) | 339 014.00 | 267 569.00 | | 339 014.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 305 927.00 | 241 076.00 | | 305 927.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 087.00 | 26 493.00 | | 33 087.00 |
| |
| 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 | 61 533.00 | | 8 010.00 | 61 533.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 230.00 | |
I4 DECREASES Grand Total | | 452.00 | 69 091.00 | |
IY DECREASES Total Tangible Fixed Assets | | 452.00 | 67 861.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 60 303.00 | | 8 010.00 | 60 303.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 230.00 | | | 1 230.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 836.00 | 9 613.00 | 232.00 | 30 836.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 836.00 | 9 613.00 | 232.00 | 30 836.00 |
| |
| 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 | 22 838.00 | 22 838.00 | | 22 838.00 |
8C Staff and Related Accounts | 114.00 | 114.00 | | 114.00 |
8D Social Security and Other Social Organizations | 14 471.00 | 14 471.00 | | 14 471.00 |
8E Income Taxes | 1 493.00 | 1 493.00 | | 1 493.00 |
UT Other financial assets | 1 200.00 | | | 1 200.00 |
UX Other trade receivables | 23 008.00 | | | 23 008.00 |
VB VAT | 45.00 | | | 45.00 |
VC Group and associates | 4 597.00 | | | 4 597.00 |
VH Loans with a maturity of more than one year at origin | 18 788.00 | 7 216.00 | 11 572.00 | 18 788.00 |
VI Group and Associates | 88.00 | 88.00 | | 88.00 |
VM Income taxes | 2 983.00 | | | 2 983.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 834.00 | 30 634.00 | 1 200.00 | 31 834.00 |
VW VAT | 3 881.00 | 3 881.00 | | 3 881.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 674.00 | 50 101.00 | 11 572.00 | 61 674.00 |
