| |
| 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 | 1 152.00 | 1 152.00 | | 1 152.00 |
AT Other tangible assets | 1 140.00 | 386.00 | 753.00 | 1 140.00 |
BJ TOTAL (I) | 7 290.00 | 1 538.00 | 5 752.00 | 7 290.00 |
BL Raw materials, supplies | 37 672.00 | | 37 672.00 | 37 672.00 |
BX Customers and related accounts | 5 295.00 | | 5 295.00 | 5 295.00 |
BZ Other receivables | 12 626.00 | | 12 626.00 | 12 626.00 |
CD Marketable securities | 45 987.00 | | 45 987.00 | 45 987.00 |
CF Cash and cash equivalents | 78 609.00 | | 78 609.00 | 78 609.00 |
CH Prepaid expenses | 214.00 | | 214.00 | 214.00 |
CJ TOTAL (II) | 180 405.00 | | 180 405.00 | 180 405.00 |
CO Grand total (0 to V) | 187 695.00 | 1 538.00 | 186 157.00 | 187 695.00 |
CU Other investments | 4 998.00 | | 4 998.00 | 4 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DH Retained earnings | 121 735.00 | | | 121 735.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 400.00 | | | 16 400.00 |
DL TOTAL (I) | 140 336.00 | | | 140 336.00 |
DW Advances and down payments received on current orders | 17 199.00 | | | 17 199.00 |
DX Trade payables and related accounts | 19 597.00 | | | 19 597.00 |
DY Tax and social security liabilities | 5 749.00 | | | 5 749.00 |
EA Other liabilities | 1 453.00 | | | 1 453.00 |
EB Prepaid income (2) | 1 820.00 | | | 1 820.00 |
EC TOTAL (IV) | 45 821.00 | | | 45 821.00 |
EE Grand total (I to V) | 186 157.00 | | | 186 157.00 |
EG Accrued income and payables due within one year | 28 621.00 | | | 28 621.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 281 431.00 | | 281 431.00 | 281 431.00 |
FJ Net sales | 281 431.00 | | 281 431.00 | 281 431.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 281 442.00 | |
FU Purchases of raw materials and other supplies | | | 153 521.00 | |
FV Inventory change (raw materials and supplies) | | | 765.00 | |
FW Other purchases and external expenses | | | 53 633.00 | |
FX Taxes, duties, and similar payments | | | 4 624.00 | |
FY Salaries and Wages | | | 32 590.00 | |
FZ Social Security Contributions | | | 16 415.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 114.00 | |
GF Total Operating Expenses (II) | | | 261 663.00 | |
GG - OPERATING RESULT (I - II) | | | 19 779.00 | |
GL Other interest and similar income | | | 152.00 | |
GP Total financial income (V) | | | 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 152.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 931.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 16 415.00 | | | 16 415.00 |
HE Exceptional expenses on management operations | 23.00 | | | 23.00 |
HH Total exceptional expenses (VIII) | 23.00 | | | 23.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -23.00 | | | -23.00 |
HK Income tax | 3 508.00 | | | 3 508.00 |
HL TOTAL REVENUE (I + III + V + VII) | 281 595.00 | | | 281 595.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 265 194.00 | | | 265 194.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 400.00 | | | 16 400.00 |
| |
| 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 | 7 290.00 | | | 7 290.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 998.00 | |
I4 DECREASES Grand Total | | | 7 290.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 292.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 292.00 | | | 2 292.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 998.00 | | | 4 998.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 424.00 | 114.00 | | 1 424.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 424.00 | 114.00 | | 1 424.00 |
| |
| 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 | 19 597.00 | 19 597.00 | | 19 597.00 |
8D Social Security and Other Social Organizations | 5 147.00 | 5 147.00 | | 5 147.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 453.00 | 1 453.00 | | 1 453.00 |
8L Deferred income | 1 820.00 | 1 820.00 | | 1 820.00 |
UX Other trade receivables | 5 295.00 | | | 5 295.00 |
UZ Social Security, other social security organizations | 1 088.00 | | | 1 088.00 |
VB VAT | 6 474.00 | | | 6 474.00 |
VM Income taxes | 5 064.00 | | | 5 064.00 |
VQ Other Taxes, Duties, and Similar Debts | 602.00 | 602.00 | | 602.00 |
VS Prepaid expenses | 214.00 | | | 214.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 135.00 | 18 135.00 | | 18 135.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 621.00 | 28 621.00 | | 28 621.00 |
