| |
| 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 | 25 645.00 | 22 590.00 | 3 055.00 | 25 645.00 |
AT Other tangible assets | 133 608.00 | 129 492.00 | 4 116.00 | 133 608.00 |
BH Other financial assets | 10 799.00 | | 10 799.00 | 10 799.00 |
BJ TOTAL (I) | 270 053.00 | 152 083.00 | 117 970.00 | 270 053.00 |
BL Raw materials, supplies | 14 097.00 | | 14 097.00 | 14 097.00 |
BX Customers and related accounts | 395 969.00 | | 395 969.00 | 395 969.00 |
BZ Other receivables | 40 028.00 | | 40 028.00 | 40 028.00 |
CF Cash and cash equivalents | 155 528.00 | | 155 528.00 | 155 528.00 |
CJ TOTAL (II) | 605 623.00 | | 605 623.00 | 605 623.00 |
CO Grand total (0 to V) | 875 677.00 | 152 083.00 | 723 594.00 | 875 677.00 |
CP Shares due in less than one year | 10 799.00 | | | 10 799.00 |
CU Other investments | 100 000.00 | | 100 000.00 | 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DB Share, merger, contribution premiums, etc. | 70.00 | | | 70.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DG Other reserves | 320 000.00 | | | 320 000.00 |
DH Retained earnings | 2 123.00 | | | 2 123.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 344.00 | | | 59 344.00 |
DL TOTAL (I) | 436 538.00 | | | 436 538.00 |
DU Loans and Debts from Credit Institutions (3) | 1 051.00 | | | 1 051.00 |
DX Trade payables and related accounts | 174 165.00 | | | 174 165.00 |
DY Tax and social security liabilities | 100 882.00 | | | 100 882.00 |
EB Prepaid income (2) | 10 956.00 | | | 10 956.00 |
EC TOTAL (IV) | 287 056.00 | | | 287 056.00 |
EE Grand total (I to V) | 723 594.00 | | | 723 594.00 |
EG Accrued income and payables due within one year | 287 056.00 | | | 287 056.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 051.00 | | | 1 051.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 777 511.00 | | 1 777 511.00 | 1 777 511.00 |
FJ Net sales | 1 777 511.00 | | 1 777 511.00 | 1 777 511.00 |
FR Total operating income (I) | | | 1 777 511.00 | |
FU Purchases of raw materials and other supplies | | | 590 244.00 | |
FV Inventory change (raw materials and supplies) | | | 5 752.00 | |
FW Other purchases and external expenses | | | 458 278.00 | |
FX Taxes, duties, and similar payments | | | 7 887.00 | |
FY Salaries and Wages | | | 394 122.00 | |
FZ Social Security Contributions | | | 239 902.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 484.00 | |
GF Total Operating Expenses (II) | | | 1 709 672.00 | |
GG - OPERATING RESULT (I - II) | | | 67 838.00 | |
GL Other interest and similar income | | | 1 507.00 | |
GP Total financial income (V) | | | 1 507.00 | |
GR Interest and similar expenses | | | 930.00 | |
GU Total financial expenses (VI) | | | 930.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 576.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 415.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 764.00 | | | 764.00 |
HH Total exceptional expenses (VIII) | 764.00 | | | 764.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -764.00 | | | -764.00 |
HK Income tax | 8 307.00 | | | 8 307.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 779 018.00 | | | 1 779 018.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 719 673.00 | | | 1 719 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 344.00 | | | 59 344.00 |
HP References: Equipment leasing | 3 335.00 | | | 3 335.00 |
| |
| 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 | 269 665.00 | | 388.00 | 269 665.00 |
I3 DECREASES Total Financial Fixed Assets | | | 110 799.00 | |
I4 DECREASES Grand Total | | | 270 053.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 159 254.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 158 865.00 | | 388.00 | 158 865.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 110 799.00 | | | 110 799.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 138 598.00 | 13 484.00 | | 138 598.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 138 598.00 | 13 484.00 | | 138 598.00 |
| |
| 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 | 174 165.00 | 174 165.00 | | 174 165.00 |
8D Social Security and Other Social Organizations | 38 024.00 | 38 024.00 | | 38 024.00 |
8L Deferred income | 10 956.00 | 10 956.00 | | 10 956.00 |
UT Other financial assets | 10 799.00 | 10 799.00 | | 10 799.00 |
UX Other trade receivables | 395 969.00 | 395 969.00 | | 395 969.00 |
VB VAT | 3 255.00 | 3 255.00 | | 3 255.00 |
VG Loans with a maturity of up to one year at origin | 1 051.00 | 1 051.00 | | 1 051.00 |
VM Income taxes | 36 773.00 | 36 773.00 | | 36 773.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 446 797.00 | 446 797.00 | 1.00 | 446 797.00 |
VW VAT | 62 858.00 | 62 858.00 | | 62 858.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 287 056.00 | 287 056.00 | | 287 056.00 |
