| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 117 298.00 | 59 626.00 | 57 672.00 | 117 298.00 |
AR Technical installations, industrial equipment and tools | 5 142 702.00 | 2 614 207.00 | 2 528 495.00 | 5 142 702.00 |
BJ TOTAL (I) | 5 260 000.00 | 2 673 833.00 | 2 586 167.00 | 5 260 000.00 |
BX Customers and related accounts | 272 635.00 | | 272 635.00 | 272 635.00 |
BZ Other receivables | 8 154.00 | | 8 154.00 | 8 154.00 |
CF Cash and cash equivalents | 1 223 853.00 | | 1 223 853.00 | 1 223 853.00 |
CJ TOTAL (II) | 1 504 642.00 | | 1 504 642.00 | 1 504 642.00 |
CO Grand total (0 to V) | 6 764 642.00 | 2 673 833.00 | 4 090 809.00 | 6 764 642.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 547 500.00 | 547 500.00 | | 547 500.00 |
DD Legal reserve (1) | 54 750.00 | 52 148.00 | | 54 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 439 987.00 | 286 043.00 | | 439 987.00 |
DL TOTAL (I) | 1 042 237.00 | 885 690.00 | | 1 042 237.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 927 500.00 | 2 927 500.00 | | 2 927 500.00 |
DX Trade payables and related accounts | 4 453.00 | 4 453.00 | | 4 453.00 |
DY Tax and social security liabilities | 116 619.00 | 78 572.00 | | 116 619.00 |
EC TOTAL (IV) | 3 048 572.00 | 3 010 525.00 | | 3 048 572.00 |
EE Grand total (I to V) | 4 090 809.00 | 3 896 215.00 | | 4 090 809.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 827 272.00 | | 1 827 272.00 | 1 827 272.00 |
FJ Net sales | 1 827 272.00 | | 1 827 272.00 | 1 827 272.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 827 273.00 | |
FW Other purchases and external expenses | | | 596 191.00 | |
FX Taxes, duties, and similar payments | | | 5 542.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 526 000.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 1 127 737.00 | |
GG - OPERATING RESULT (I - II) | | | 699 536.00 | |
GR Interest and similar expenses | | | 118 726.00 | |
GU Total financial expenses (VI) | | | 118 726.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -118 726.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 580 810.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 140 823.00 | 143 022.00 | | 140 823.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 827 273.00 | 1 741 683.00 | | 1 827 273.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 387 286.00 | 1 455 641.00 | | 1 387 286.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 439 987.00 | 286 043.00 | | 439 987.00 |
| |
| 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 | 5 260 000.00 | | | 5 260 000.00 |
I4 DECREASES Grand Total | | | 5 260 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 260 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 260 000.00 | | | 5 260 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 147 833.00 | 526 000.00 | | 2 147 833.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 147 833.00 | 526 000.00 | | 2 147 833.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 927 500.00 | 2 927 500.00 | | 2 927 500.00 |
8B Suppliers and Related Accounts | 4 453.00 | 4 453.00 | | 4 453.00 |
UX Other trade receivables | 272 635.00 | | | 272 635.00 |
VB VAT | 8 154.00 | | | 8 154.00 |
VJ Loans taken out during the year | -118 726.00 | | | -118 726.00 |
VK Loans repaid during the year | 118 726.00 | | | 118 726.00 |
VQ Other Taxes, Duties, and Similar Debts | 48 001.00 | 48 001.00 | | 48 001.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 280 789.00 | 280 789.00 | | 280 789.00 |
VW VAT | 68 619.00 | 68 619.00 | | 68 619.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 048 572.00 | 3 048 572.00 | | 3 048 572.00 |
