| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 38 503.00 | 38 503.00 | | 38 503.00 |
AT Other tangible assets | 640.00 | 640.00 | | 640.00 |
BF Loans | 7 095.00 | | 7 095.00 | 7 095.00 |
BJ TOTAL (I) | 46 238.00 | 39 143.00 | 7 095.00 | 46 238.00 |
BV Advances and down payments on orders | 10 188.00 | | 10 188.00 | 10 188.00 |
BX Customers and related accounts | 247 206.00 | 1 200.00 | 246 006.00 | 247 206.00 |
BZ Other receivables | 725 836.00 | | 725 836.00 | 725 836.00 |
CF Cash and cash equivalents | 12 960.00 | | 12 960.00 | 12 960.00 |
CJ TOTAL (II) | 996 190.00 | 1 200.00 | 994 990.00 | 996 190.00 |
CO Grand total (0 to V) | 1 042 429.00 | 40 343.00 | 1 002 085.00 | 1 042 429.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 1 983.00 | -202 811.00 | | 1 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 285 182.00 | 494 795.00 | | 285 182.00 |
DL TOTAL (I) | 331 165.00 | 335 983.00 | | 331 165.00 |
DU Loans and Debts from Credit Institutions (3) | 859.00 | 4 996.00 | | 859.00 |
DV Miscellaneous Loans and Financial Debts (4) | 160 855.00 | 214 061.00 | | 160 855.00 |
DW Advances and down payments received on current orders | 37 246.00 | 663 952.00 | | 37 246.00 |
DX Trade payables and related accounts | 33 594.00 | 20.00 | | 33 594.00 |
DY Tax and social security liabilities | 438 366.00 | 378 707.00 | | 438 366.00 |
EA Other liabilities | | 51 772.00 | | |
EC TOTAL (IV) | 670 920.00 | 1 313 507.00 | | 670 920.00 |
EE Grand total (I to V) | 1 002 085.00 | 1 649 490.00 | | 1 002 085.00 |
EG Accrued income and payables due within one year | 633 674.00 | 649 555.00 | | 633 674.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 700 744.00 | 19 250.00 | 1 719 994.00 | 1 700 744.00 |
FJ Net sales | 1 700 744.00 | 19 250.00 | 1 719 994.00 | 1 700 744.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 260.00 | |
FR Total operating income (I) | | | 1 727 254.00 | |
FW Other purchases and external expenses | | | 296 946.00 | |
FX Taxes, duties, and similar payments | | | 33 928.00 | |
FY Salaries and Wages | | | 687 733.00 | |
FZ Social Security Contributions | | | 334 612.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 1 353 230.00 | |
GG - OPERATING RESULT (I - II) | | | 374 024.00 | |
GR Interest and similar expenses | | | 22.00 | |
GU Total financial expenses (VI) | | | 22.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 374 001.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 410.00 | 3 339.00 | | 4 410.00 |
HB Exceptional income from capital transactions | 18 734.00 | 5 746.00 | | 18 734.00 |
HD Total exceptional income (VII) | 18 734.00 | 5 746.00 | | 18 734.00 |
HF Exceptional expenses on capital transactions | | 2.00 | | |
HH Total exceptional expenses (VIII) | | 2.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 18 733.00 | 5 744.00 | | 18 733.00 |
HK Income tax | 107 552.00 | 154 276.00 | | 107 552.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 745 988.00 | 1 525 175.00 | | 1 745 988.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 460 806.00 | 1 030 380.00 | | 1 460 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 285 182.00 | 494 795.00 | | 285 182.00 |
| |
| 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 | 46 238.00 | | | 46 238.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 095.00 | |
I4 DECREASES Grand Total | | | 46 238.00 | |
IO DECREASES Total including other intangible assets | | | 38 503.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 640.00 | |
KD ACQUISITIONS Total including other intangible assets | 38 503.00 | | | 38 503.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 640.00 | | | 640.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 095.00 | | | 7 095.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 143.00 | | | 39 143.00 |
PE DEPRECIATION Total including other intangible assets | 38 503.00 | | | 38 503.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 640.00 | | | 640.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 050.00 | | 2 850.00 | 4 050.00 |
7B Total provisions for depreciation | 4 050.00 | | 2 850.00 | 4 050.00 |
7C Grand total | 4 050.00 | | 2 850.00 | 4 050.00 |
UE of which provisions and reversals: - Operating | | | 2 850.00 | |
| |
| 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 | 160 855.00 | 160 855.00 | | 160 855.00 |
8B Suppliers and Related Accounts | 33 594.00 | 33 594.00 | | 33 594.00 |
8C Staff and Related Accounts | 169 643.00 | 169 643.00 | | 169 643.00 |
8D Social Security and Other Social Organizations | 125 396.00 | 125 396.00 | | 125 396.00 |
UP Loans | 7 095.00 | | 7 095.00 | 7 095.00 |
UX Other trade receivables | 245 766.00 | 230 301.00 | 15 466.00 | 245 766.00 |
UY Staff and related accounts | 3 500.00 | | 3 500.00 | 3 500.00 |
UZ Social Security, other social security organizations | 1 229.00 | 1 229.00 | | 1 229.00 |
VA Doubtful or disputed receivables | 1 440.00 | | 1 440.00 | 1 440.00 |
VB VAT | 12 873.00 | 12 873.00 | | 12 873.00 |
VC Group and associates | 687 359.00 | 687 359.00 | | 687 359.00 |
VG Loans with a maturity of up to one year at origin | 859.00 | 859.00 | | 859.00 |
VM Income taxes | 10 896.00 | 10 896.00 | | 10 896.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 297.00 | 3 297.00 | | 3 297.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 979.00 | 9 979.00 | | 9 979.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 980 137.00 | 952 637.00 | 27 500.00 | 980 137.00 |
VW VAT | 140 029.00 | 140 029.00 | | 140 029.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 633 674.00 | 633 674.00 | | 633 674.00 |
