| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 194 176.00 | 194 176.00 | | 194 176.00 |
AR Technical installations, industrial equipment and tools | 5 793.00 | 5 793.00 | | 5 793.00 |
AT Other tangible assets | 21 413.00 | 20 928.00 | 485.00 | 21 413.00 |
BJ TOTAL (I) | 221 383.00 | 220 897.00 | 485.00 | 221 383.00 |
BZ Other receivables | 514.00 | | 514.00 | 514.00 |
CF Cash and cash equivalents | 77 015.00 | | 77 015.00 | 77 015.00 |
CJ TOTAL (II) | 77 529.00 | | 77 529.00 | 77 529.00 |
CO Grand total (0 to V) | 298 912.00 | 220 897.00 | 78 015.00 | 298 912.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 22 622.00 | | 1 000.00 |
DD Legal reserve (1) | 2 262.00 | 2 262.00 | | 2 262.00 |
DG Other reserves | 2 082.00 | | | 2 082.00 |
DH Retained earnings | | -10 309.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 110.00 | 26 891.00 | | 39 110.00 |
DL TOTAL (I) | 44 454.00 | 41 466.00 | | 44 454.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 273.00 | 13 503.00 | | 15 273.00 |
DX Trade payables and related accounts | 8 331.00 | 2 100.00 | | 8 331.00 |
DY Tax and social security liabilities | 9 957.00 | 7 293.00 | | 9 957.00 |
EC TOTAL (IV) | 33 561.00 | 22 895.00 | | 33 561.00 |
EE Grand total (I to V) | 78 015.00 | 64 362.00 | | 78 015.00 |
EI Including equity loans | 15 273.00 | | | 15 273.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 61 191.00 | | 61 191.00 | 61 191.00 |
FJ Net sales | 61 191.00 | | 61 191.00 | 61 191.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 518.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 63 709.00 | |
FW Other purchases and external expenses | | | 12 741.00 | |
FX Taxes, duties, and similar payments | | | 3 189.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 344.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 16 274.00 | |
GG - OPERATING RESULT (I - II) | | | 47 436.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 326.00 | 4 745.00 | | 8 326.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 709.00 | 58 341.00 | | 63 709.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 600.00 | 31 450.00 | | 24 600.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 110.00 | 26 891.00 | | 39 110.00 |
| |
| 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 | 221 383.00 | | | 221 383.00 |
I4 DECREASES Grand Total | | | 221 383.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 221 383.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 221 383.00 | | | 221 383.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 220 553.00 | 344.00 | | 220 553.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 220 553.00 | 344.00 | | 220 553.00 |
| |
| 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 | 12 891.00 | | 12 891.00 | 12 891.00 |
8B Suppliers and Related Accounts | 8 331.00 | 8 331.00 | | 8 331.00 |
8E Income Taxes | 8 326.00 | 8 326.00 | | 8 326.00 |
VB VAT | 514.00 | 514.00 | | 514.00 |
VI Group and Associates | 2 382.00 | 2 382.00 | | 2 382.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 514.00 | 514.00 | | 514.00 |
VW VAT | 1 631.00 | 1 631.00 | | 1 631.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 561.00 | 20 670.00 | 12 891.00 | 33 561.00 |
