| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 273.00 | 7 273.00 | | 7 273.00 |
AT Other tangible assets | 41 782.00 | 29 810.00 | 11 972.00 | 41 782.00 |
BH Other financial assets | 1 400.00 | | 1 400.00 | 1 400.00 |
BJ TOTAL (I) | 50 539.00 | 37 083.00 | 13 456.00 | 50 539.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 550 603.00 | 3 611.00 | 546 991.00 | 550 603.00 |
BZ Other receivables | 108 842.00 | | 108 842.00 | 108 842.00 |
CD Marketable securities | 120 000.00 | | 120 000.00 | 120 000.00 |
CF Cash and cash equivalents | 933 201.00 | | 933 201.00 | 933 201.00 |
CH Prepaid expenses | 772.00 | | 772.00 | 772.00 |
CJ TOTAL (II) | 1 713 418.00 | 3 611.00 | 1 709 807.00 | 1 713 418.00 |
CO Grand total (0 to V) | 1 763 957.00 | 40 694.00 | 1 723 263.00 | 1 763 957.00 |
CU Other investments | 84.00 | | 84.00 | 84.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 1 032 699.00 | 803 224.00 | | 1 032 699.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 173 634.00 | 229 475.00 | | 173 634.00 |
DL TOTAL (I) | 1 261 333.00 | 1 087 699.00 | | 1 261 333.00 |
DU Loans and Debts from Credit Institutions (3) | 250.00 | 313.00 | | 250.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 776.00 | 5 818.00 | | 5 776.00 |
DX Trade payables and related accounts | 29 524.00 | 55 514.00 | | 29 524.00 |
DY Tax and social security liabilities | 426 380.00 | 491 020.00 | | 426 380.00 |
EC TOTAL (IV) | 461 930.00 | 552 664.00 | | 461 930.00 |
EE Grand total (I to V) | 1 723 263.00 | 1 640 364.00 | | 1 723 263.00 |
EG Accrued income and payables due within one year | 461 930.00 | 552 664.00 | | 461 930.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 250.00 | 313.00 | | 250.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 2 980 951.00 | |
FJ Net sales | | | 2 980 951.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 262.00 | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 2 989 231.00 | |
FW Other purchases and external expenses | | | 50 303.00 | |
FX Taxes, duties, and similar payments | | | 82 876.00 | |
FY Salaries and Wages | | | 2 056 613.00 | |
FZ Social Security Contributions | | | 601 611.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 835.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 2 794 243.00 | |
GG - OPERATING RESULT (I - II) | | | 194 988.00 | |
GL Other interest and similar income | | | 636.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 636.00 | |
GR Interest and similar expenses | | | | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 636.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 195 625.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HJ Employee participation in company results | 3 658.00 | 4 200.00 | | 3 658.00 |
HK Income tax | 18 333.00 | 13 006.00 | | 18 333.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 989 868.00 | 3 341 306.00 | | 2 989 868.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 816 234.00 | 3 111 831.00 | | 2 816 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 173 634.00 | 229 475.00 | | 173 634.00 |
| |
| 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 | 39 641.00 | | 11 294.00 | 39 641.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 484.00 | |
I4 DECREASES Grand Total | | 396.00 | 50 539.00 | |
IO DECREASES Total including other intangible assets | | | 7 273.00 | |
IY DECREASES Total Tangible Fixed Assets | | 396.00 | 41 782.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 273.00 | | | 7 273.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 888.00 | | 11 290.00 | 30 888.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 480.00 | | 4.00 | 1 480.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 644.00 | 2 835.00 | 396.00 | 34 644.00 |
PE DEPRECIATION Total including other intangible assets | 7 273.00 | | | 7 273.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 371.00 | 2 835.00 | 396.00 | 27 371.00 |
| |
| 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 | 29 524.00 | 29 524.00 | | 29 524.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 776.00 | 5 776.00 | | 5 776.00 |
UT Other financial assets | 1 400.00 | | 1 400.00 | 1 400.00 |
UX Other trade receivables | 550 603.00 | 550 603.00 | | 550 603.00 |
VG Loans with a maturity of up to one year at origin | 250.00 | 250.00 | | 250.00 |
VP Miscellaneous | 108 842.00 | 108 842.00 | | 108 842.00 |
VQ Other Taxes, Duties, and Similar Debts | 426 380.00 | 426 380.00 | | 426 380.00 |
VS Prepaid expenses | 772.00 | 772.00 | | 772.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 661 617.00 | 660 217.00 | 1 400.00 | 661 617.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 461 930.00 | 461 930.00 | | 461 930.00 |
