| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 304.00 | 304.00 | | 304.00 |
AP Buildings | 1 911.00 | 491.00 | 1 420.00 | 1 911.00 |
AR Technical installations, industrial equipment and tools | 12 190.00 | 9 296.00 | 2 894.00 | 12 190.00 |
AT Other tangible assets | 5 406.00 | 5 030.00 | 376.00 | 5 406.00 |
BH Other financial assets | 355.00 | | 355.00 | 355.00 |
BJ TOTAL (I) | 20 166.00 | 15 120.00 | 5 045.00 | 20 166.00 |
BL Raw materials, supplies | 2 014.00 | | 2 014.00 | 2 014.00 |
BT Goods | 39 978.00 | | 39 978.00 | 39 978.00 |
BV Advances and down payments on orders | 450.00 | | 450.00 | 450.00 |
BX Customers and related accounts | 84 564.00 | 14 872.00 | 69 692.00 | 84 564.00 |
BZ Other receivables | 1 944.00 | | 1 944.00 | 1 944.00 |
CF Cash and cash equivalents | 162 953.00 | | 162 953.00 | 162 953.00 |
CH Prepaid expenses | 1 626.00 | | 1 626.00 | 1 626.00 |
CJ TOTAL (II) | 293 529.00 | 14 872.00 | 278 657.00 | 293 529.00 |
CO Grand total (0 to V) | 313 695.00 | 29 992.00 | 283 703.00 | 313 695.00 |
CP Shares due in less than one year | 355.00 | | | 355.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 600.00 | 7 600.00 | | 7 600.00 |
DD Legal reserve (1) | 760.00 | 760.00 | | 760.00 |
DH Retained earnings | 214 835.00 | 205 440.00 | | 214 835.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 275.00 | 9 395.00 | | 15 275.00 |
DL TOTAL (I) | 238 469.00 | 223 195.00 | | 238 469.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 218.00 | 1 572.00 | | 2 218.00 |
DX Trade payables and related accounts | 16 555.00 | 10 724.00 | | 16 555.00 |
DY Tax and social security liabilities | 26 460.00 | 28 029.00 | | 26 460.00 |
EC TOTAL (IV) | 45 233.00 | 40 325.00 | | 45 233.00 |
EE Grand total (I to V) | 283 703.00 | 263 520.00 | | 283 703.00 |
EG Accrued income and payables due within one year | 45 233.00 | 40 325.00 | | 45 233.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 51 045.00 | | 51 045.00 | 51 045.00 |
FG Production sold - services | 86 997.00 | | 86 997.00 | 86 997.00 |
FJ Net sales | 138 042.00 | | 138 042.00 | 138 042.00 |
FR Total operating income (I) | | | 138 042.00 | |
FS Purchases of goods (including customs duties) | | | 32 548.00 | |
FT Inventory change (goods) | | | 3 361.00 | |
FU Purchases of raw materials and other supplies | | | 2 613.00 | |
FV Inventory change (raw materials and supplies) | | | -613.00 | |
FW Other purchases and external expenses | | | 44 495.00 | |
FX Taxes, duties, and similar payments | | | 1 746.00 | |
FY Salaries and Wages | | | 25 368.00 | |
FZ Social Security Contributions | | | 7 968.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 761.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 119 250.00 | |
GG - OPERATING RESULT (I - II) | | | 18 792.00 | |
GL Other interest and similar income | | | 125.00 | |
GP Total financial income (V) | | | 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 917.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 000.00 | 920.00 | | 1 000.00 |
HA Exceptional income from management transactions | 3.00 | 1.00 | | 3.00 |
HB Exceptional income from capital transactions | | 3 333.00 | | |
HD Total exceptional income (VII) | 3.00 | 3 334.00 | | 3.00 |
HE Exceptional expenses on management operations | 1 080.00 | 90.00 | | 1 080.00 |
HF Exceptional expenses on capital transactions | | 394.00 | | |
HH Total exceptional expenses (VIII) | 1 080.00 | 484.00 | | 1 080.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 077.00 | 2 850.00 | | -1 077.00 |
HK Income tax | 2 565.00 | 1 399.00 | | 2 565.00 |
HL TOTAL REVENUE (I + III + V + VII) | 138 170.00 | 110 527.00 | | 138 170.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 895.00 | 101 131.00 | | 122 895.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 275.00 | 9 395.00 | | 15 275.00 |
| |
| 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 | 18 063.00 | | 2 103.00 | 18 063.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 304.00 | | | 304.00 |
I3 DECREASES Total Financial Fixed Assets | | | 355.00 | |
I4 DECREASES Grand Total | | | 20 166.00 | |
IN DECREASES Start-up, development, or research expenses | | | 304.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 506.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 404.00 | | 2 103.00 | 17 404.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 355.00 | | | 355.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 359.00 | 1 761.00 | | 13 359.00 |
CY DEPRECIATION Start-up, development, or research expenses | 304.00 | | | 304.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 055.00 | 1 761.00 | | 13 055.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 14 872.00 | | | 14 872.00 |
7B Total provisions for depreciation | 14 872.00 | | | 14 872.00 |
7C Grand total | 14 872.00 | | | 14 872.00 |
| |
| 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 | 16 555.00 | 16 555.00 | | 16 555.00 |
8C Staff and Related Accounts | 15 869.00 | 15 869.00 | | 15 869.00 |
8D Social Security and Other Social Organizations | 6 001.00 | 6 001.00 | | 6 001.00 |
UT Other financial assets | 355.00 | 355.00 | | 355.00 |
UX Other trade receivables | 66 777.00 | | | 66 777.00 |
VA Doubtful or disputed receivables | 17 787.00 | | | 17 787.00 |
VB VAT | 423.00 | | | 423.00 |
VI Group and Associates | 2 218.00 | 2 218.00 | | 2 218.00 |
VM Income taxes | 1 310.00 | | | 1 310.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 211.00 | | | 211.00 |
VS Prepaid expenses | 1 626.00 | | | 1 626.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 88 489.00 | 88 489.00 | | 88 489.00 |
VW VAT | 4 590.00 | 4 590.00 | | 4 590.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 233.00 | 45 233.00 | | 45 233.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 380.00 | 441.00 | | 380.00 |
ST Other accounts | 13 991.00 | 12 531.00 | | 13 991.00 |
XQ Rental, rental and co-ownership charges | 6 411.00 | 6 435.00 | | 6 411.00 |
YT Subcontracting | 24 094.00 | 12 250.00 | | 24 094.00 |
YW Business tax | 1 366.00 | 1 356.00 | | 1 366.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 746.00 | 1 797.00 | | 1 746.00 |
YY Amount of VAT collected | | 24 172.00 | | |
YZ Total deductible VAT on goods and services | | 9 541.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 44 495.00 | 31 216.00 | | 44 495.00 |
