| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 439.00 | 239.00 | 2 200.00 | 2 439.00 |
AR Technical installations, industrial equipment and tools | 9 273.00 | 9 273.00 | | 9 273.00 |
AT Other tangible assets | 22 463.00 | 22 463.00 | | 22 463.00 |
BH Other financial assets | 660.00 | | 660.00 | 660.00 |
BJ TOTAL (I) | 34 835.00 | 31 975.00 | 2 860.00 | 34 835.00 |
BL Raw materials, supplies | | | | |
BX Customers and related accounts | 18 316.00 | | 18 316.00 | 18 316.00 |
BZ Other receivables | 6 768.00 | | 6 768.00 | 6 768.00 |
CF Cash and cash equivalents | 154 718.00 | | 154 718.00 | 154 718.00 |
CJ TOTAL (II) | 179 803.00 | | 179 803.00 | 179 803.00 |
CO Grand total (0 to V) | 214 638.00 | 31 975.00 | 182 663.00 | 214 638.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 1 217.00 | 1 217.00 | | 1 217.00 |
DG Other reserves | 115 370.00 | 105 928.00 | | 115 370.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 526.00 | 9 442.00 | | 28 526.00 |
DL TOTAL (I) | 148 114.00 | 119 588.00 | | 148 114.00 |
DU Loans and Debts from Credit Institutions (3) | | 233.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 12 775.00 | 773.00 | | 12 775.00 |
DW Advances and down payments received on current orders | 2 550.00 | 7 850.00 | | 2 550.00 |
DX Trade payables and related accounts | 9 247.00 | 11 929.00 | | 9 247.00 |
DY Tax and social security liabilities | 9 976.00 | 2 760.00 | | 9 976.00 |
EC TOTAL (IV) | 34 549.00 | 23 545.00 | | 34 549.00 |
EE Grand total (I to V) | 182 663.00 | 143 132.00 | | 182 663.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 243 625.00 | |
FJ Net sales | | | 243 625.00 | |
FQ Other income | | | 2 893.00 | |
FR Total operating income (I) | | | 246 518.00 | |
FU Purchases of raw materials and other supplies | | | 108 926.00 | |
FV Inventory change (raw materials and supplies) | | | 6 233.00 | |
FW Other purchases and external expenses | | | 26 036.00 | |
FX Taxes, duties, and similar payments | | | 7 083.00 | |
FY Salaries and Wages | | | 48 000.00 | |
FZ Social Security Contributions | | | 15 395.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 105.00 | |
GE Other Expenses | | | 980.00 | |
GF Total Operating Expenses (II) | | | 212 758.00 | |
GG - OPERATING RESULT (I - II) | | | 33 760.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 150.00 | 150.00 | | 150.00 |
HH Total exceptional expenses (VIII) | 90.00 | 31.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 60.00 | 119.00 | | 60.00 |
HK Income tax | 5 293.00 | 1 666.00 | | 5 293.00 |
HL TOTAL REVENUE (I + III + V + VII) | 246 668.00 | 204 068.00 | | 246 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 218 142.00 | 194 626.00 | | 218 142.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 526.00 | 9 442.00 | | 28 526.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 870.00 | 105.00 | | 31 870.00 |
PE DEPRECIATION Total including other intangible assets | 239.00 | | | 239.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 632.00 | 105.00 | | 31 632.00 |
| |
| 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 | 9 247.00 | 9 247.00 | | 9 247.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 775.00 | 12 775.00 | | 12 775.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 976.00 | 9 976.00 | | 9 976.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 744.00 | 25 744.00 | | 25 744.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 999.00 | 31 999.00 | | 31 999.00 |
