| |
| 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 | 30 250.00 | 30 250.00 | | 30 250.00 |
AT Other tangible assets | 12 018.00 | 11 043.00 | 975.00 | 12 018.00 |
BF Loans | 7 150.00 | | 7 150.00 | 7 150.00 |
BH Other financial assets | 22 731.00 | | 22 731.00 | 22 731.00 |
BJ TOTAL (I) | 72 149.00 | 41 293.00 | 30 856.00 | 72 149.00 |
BL Raw materials, supplies | 55 350.00 | | 55 350.00 | 55 350.00 |
BX Customers and related accounts | 94 183.00 | | 94 183.00 | 94 183.00 |
BZ Other receivables | 38 634.00 | | 38 634.00 | 38 634.00 |
CF Cash and cash equivalents | 1 534 444.00 | | 1 534 444.00 | 1 534 444.00 |
CH Prepaid expenses | 3 046.00 | | 3 046.00 | 3 046.00 |
CJ TOTAL (II) | 1 725 657.00 | | 1 725 657.00 | 1 725 657.00 |
CO Grand total (0 to V) | 1 797 806.00 | 41 293.00 | 1 756 513.00 | 1 797 806.00 |
CP Shares due in less than one year | 7 150.00 | | | 7 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 981 902.00 | 459 042.00 | | 981 902.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 544 260.00 | 522 860.00 | | 544 260.00 |
DL TOTAL (I) | 1 534 547.00 | 990 287.00 | | 1 534 547.00 |
DU Loans and Debts from Credit Institutions (3) | 830.00 | 617.00 | | 830.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | 34 433.00 | | 10 000.00 |
DX Trade payables and related accounts | 12 224.00 | 43 671.00 | | 12 224.00 |
DY Tax and social security liabilities | 198 912.00 | 480 511.00 | | 198 912.00 |
EC TOTAL (IV) | 221 966.00 | 559 232.00 | | 221 966.00 |
EE Grand total (I to V) | 1 756 513.00 | 1 549 519.00 | | 1 756 513.00 |
EG Accrued income and payables due within one year | 211 966.00 | 524 799.00 | | 211 966.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 554 397.00 | | 2 554 397.00 | 2 554 397.00 |
FJ Net sales | 2 554 397.00 | | 2 554 397.00 | 2 554 397.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 262.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 572 658.00 | |
FU Purchases of raw materials and other supplies | | | 213 510.00 | |
FV Inventory change (raw materials and supplies) | | | -3 130.00 | |
FW Other purchases and external expenses | | | 989 640.00 | |
FX Taxes, duties, and similar payments | | | 30 411.00 | |
FY Salaries and Wages | | | 333 705.00 | |
FZ Social Security Contributions | | | 230 789.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 293.00 | |
GF Total Operating Expenses (II) | | | 1 795 218.00 | |
GG - OPERATING RESULT (I - II) | | | 777 440.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 777 440.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 18 262.00 | 23 816.00 | | 18 262.00 |
HB Exceptional income from capital transactions | 4 010.00 | 12 011.00 | | 4 010.00 |
HD Total exceptional income (VII) | 4 010.00 | 12 011.00 | | 4 010.00 |
HE Exceptional expenses on management operations | 1 972.00 | 2 985.00 | | 1 972.00 |
HF Exceptional expenses on capital transactions | 6 510.00 | 9 510.00 | | 6 510.00 |
HH Total exceptional expenses (VIII) | 8 482.00 | 12 495.00 | | 8 482.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 472.00 | -484.00 | | -4 472.00 |
HK Income tax | 228 708.00 | 251 300.00 | | 228 708.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 576 668.00 | 2 697 026.00 | | 2 576 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 032 408.00 | 2 174 165.00 | | 2 032 408.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 544 260.00 | 522 860.00 | | 544 260.00 |
HP References: Equipment leasing | 1 079.00 | 1 079.00 | | 1 079.00 |
| |
| 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 | 78 588.00 | | 72.00 | 78 588.00 |
I3 DECREASES Total Financial Fixed Assets | | 6 510.00 | 29 881.00 | |
I4 DECREASES Grand Total | | 6 510.00 | 72 149.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 268.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 268.00 | | | 42 268.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 319.00 | | 72.00 | 36 319.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 000.00 | 293.00 | | 41 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 000.00 | 293.00 | | 41 000.00 |
| |
| 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 | 12 224.00 | 12 224.00 | | 12 224.00 |
8C Staff and Related Accounts | 80 000.00 | 80 000.00 | | 80 000.00 |
8D Social Security and Other Social Organizations | 90 588.00 | 90 588.00 | | 90 588.00 |
UP Loans | 7 150.00 | 7 150.00 | | 7 150.00 |
UT Other financial assets | 22 731.00 | | 22 731.00 | 22 731.00 |
UX Other trade receivables | 94 183.00 | 94 183.00 | | 94 183.00 |
UY Staff and related accounts | 1 120.00 | 1 120.00 | | 1 120.00 |
VB VAT | 2 267.00 | 2 267.00 | | 2 267.00 |
VG Loans with a maturity of up to one year at origin | 830.00 | 830.00 | | 830.00 |
VI Group and Associates | 10 000.00 | | 10 000.00 | 10 000.00 |
VM Income taxes | 32 519.00 | 32 519.00 | | 32 519.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 028.00 | 2 028.00 | | 2 028.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 728.00 | 2 728.00 | | 2 728.00 |
VS Prepaid expenses | 3 046.00 | 3 046.00 | | 3 046.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 165 744.00 | 143 013.00 | 22 731.00 | 165 744.00 |
VW VAT | 26 296.00 | 26 296.00 | | 26 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 221 966.00 | 211 966.00 | 10 000.00 | 221 966.00 |
