| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 23 057.00 | | 23 057.00 | 23 057.00 |
AT Other tangible assets | 26 483.00 | 231.00 | 26 252.00 | 26 483.00 |
BJ TOTAL (I) | 49 540.00 | 231.00 | 49 309.00 | 49 540.00 |
BR Intermediate and finished products | 12 551.00 | 10 041.00 | 2 510.00 | 12 551.00 |
BV Advances and down payments on orders | 3 695.00 | | 3 695.00 | 3 695.00 |
BX Customers and related accounts | 9 555.00 | | 9 555.00 | 9 555.00 |
BZ Other receivables | 10 405.00 | | 10 405.00 | 10 405.00 |
CD Marketable securities | 50 172.00 | | 50 172.00 | 50 172.00 |
CF Cash and cash equivalents | 39 673.00 | | 39 673.00 | 39 673.00 |
CJ TOTAL (II) | 126 050.00 | 10 041.00 | 116 009.00 | 126 050.00 |
CO Grand total (0 to V) | 175 591.00 | 10 272.00 | 165 318.00 | 175 591.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 31 688.00 | 4 632.00 | | 31 688.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 450.00 | 27 055.00 | | 29 450.00 |
DL TOTAL (I) | 66 637.00 | 37 188.00 | | 66 637.00 |
DU Loans and Debts from Credit Institutions (3) | 20 575.00 | | | 20 575.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 301.00 | 11 387.00 | | 1 301.00 |
DW Advances and down payments received on current orders | 27 807.00 | 26 957.00 | | 27 807.00 |
DX Trade payables and related accounts | 39 846.00 | 42 355.00 | | 39 846.00 |
DY Tax and social security liabilities | 9 152.00 | 1 462.00 | | 9 152.00 |
EC TOTAL (IV) | 98 681.00 | 82 161.00 | | 98 681.00 |
EE Grand total (I to V) | 165 316.00 | 119 349.00 | | 165 316.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 284 424.00 | | 284 424.00 | 284 424.00 |
FG Production sold - services | | | | |
FJ Net sales | 284 424.00 | | 284 424.00 | 284 424.00 |
FM Inventory production | | | 1 777.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 249.00 | |
FQ Other income | | | 63.00 | |
FR Total operating income (I) | | | 292 512.00 | |
FW Other purchases and external expenses | | | 217 773.00 | |
FX Taxes, duties, and similar payments | | | 449.00 | |
FY Salaries and Wages | | | 4 000.00 | |
FZ Social Security Contributions | | | 1 897.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 231.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 10 041.00 | |
GE Other Expenses | | | 27 054.00 | |
GF Total Operating Expenses (II) | | | 261 445.00 | |
GG - OPERATING RESULT (I - II) | | | 31 068.00 | |
GL Other interest and similar income | | | 146.00 | |
GP Total financial income (V) | | | 146.00 | |
GR Interest and similar expenses | | | 52.00 | |
GU Total financial expenses (VI) | | | 52.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 94.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 162.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 491.00 | | | 3 491.00 |
HB Exceptional income from capital transactions | 3 491.00 | | | 3 491.00 |
HD Total exceptional income (VII) | 3 491.00 | | | 3 491.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 491.00 | | | 3 491.00 |
HK Income tax | 5 203.00 | 4 775.00 | | 5 203.00 |
HL TOTAL REVENUE (I + III + V + VII) | 296 150.00 | 285 317.00 | | 296 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 266 700.00 | 258 262.00 | | 266 700.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 450.00 | 27 055.00 | | 29 450.00 |
| |
| 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 | 23 057.00 | | 26 483.00 | 23 057.00 |
I4 DECREASES Grand Total | | | 49 540.00 | |
IO DECREASES Total including other intangible assets | | | 23 057.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 483.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 057.00 | | 26 483.00 | 23 057.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 231.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 231.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 6 249.00 | 10 041.00 | | 6 249.00 |
7B Total provisions for depreciation | 6 249.00 | 10 041.00 | | 6 249.00 |
7C Grand total | 6 249.00 | 10 041.00 | | 6 249.00 |
| |
| 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 | 39 846.00 | 39 846.00 | | 39 846.00 |
8D Social Security and Other Social Organizations | 8 724.00 | 8 724.00 | | 8 724.00 |
8E Income Taxes | 427.00 | 427.00 | | 427.00 |
UX Other trade receivables | 9 555.00 | 9 555.00 | | 9 555.00 |
VB VAT | 10 405.00 | 10 405.00 | | 10 405.00 |
VH Loans with a maturity of more than one year at origin | 20 575.00 | | 20 575.00 | 20 575.00 |
VI Group and Associates | 1 301.00 | 1 301.00 | | 1 301.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 959.00 | 19 959.00 | | 19 959.00 |
VW VAT | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 874.00 | 50 299.00 | 20 575.00 | 70 874.00 |
