| |
| 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 | 1 077 421.00 | 400 500.00 | 676 921.00 | 1 077 421.00 |
BJ TOTAL (I) | 1 077 421.00 | 400 500.00 | 676 921.00 | 1 077 421.00 |
BX Customers and related accounts | 42 220.00 | | 42 220.00 | 42 220.00 |
BZ Other receivables | 2 879.00 | | 2 879.00 | 2 879.00 |
CF Cash and cash equivalents | 32 330.00 | | 32 330.00 | 32 330.00 |
CH Prepaid expenses | 5 233.00 | | 5 233.00 | 5 233.00 |
CJ TOTAL (II) | 82 661.00 | | 82 661.00 | 82 661.00 |
CO Grand total (0 to V) | 1 160 082.00 | 400 500.00 | 759 581.00 | 1 160 082.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 463 990.00 | 463 990.00 | | 463 990.00 |
DD Legal reserve (1) | 6 937.00 | 5 685.00 | | 6 937.00 |
DH Retained earnings | 26 942.00 | 24 952.00 | | 26 942.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 073.00 | 25 050.00 | | 35 073.00 |
DL TOTAL (I) | 532 943.00 | 519 677.00 | | 532 943.00 |
DU Loans and Debts from Credit Institutions (3) | 207 884.00 | 274 907.00 | | 207 884.00 |
DX Trade payables and related accounts | 15 406.00 | 13 687.00 | | 15 406.00 |
DY Tax and social security liabilities | 3 349.00 | 1 048.00 | | 3 349.00 |
EC TOTAL (IV) | 226 639.00 | 289 642.00 | | 226 639.00 |
EE Grand total (I to V) | 759 581.00 | 809 319.00 | | 759 581.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 137 174.00 | | 137 174.00 | 137 174.00 |
FJ Net sales | 137 174.00 | | 137 174.00 | 137 174.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 137 174.00 | |
FW Other purchases and external expenses | | | 35 157.00 | |
FX Taxes, duties, and similar payments | | | 1 888.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 53 871.00 | |
GF Total Operating Expenses (II) | | | 90 916.00 | |
GG - OPERATING RESULT (I - II) | | | 46 258.00 | |
GR Interest and similar expenses | | | 4 428.00 | |
GU Total financial expenses (VI) | | | 4 428.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 428.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 830.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 757.00 | 4 421.00 | | 6 757.00 |
HL TOTAL REVENUE (I + III + V + VII) | 137 174.00 | 123 711.00 | | 137 174.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 101.00 | 98 660.00 | | 102 101.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 073.00 | 25 050.00 | | 35 073.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 347 000.00 | 54 000.00 | | 347 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 347 000.00 | 54 000.00 | | 347 000.00 |
| |
| 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 | 15 000.00 | 15 000.00 | | 15 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 000.00 | 3 000.00 | | 3 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 226 000.00 | 87 000.00 | 139 000.00 | 226 000.00 |
