| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 178 508.00 | 1 151 787.00 | 26 721.00 | 1 178 508.00 |
AR Technical installations, industrial equipment and tools | 175 186.00 | 174 816.00 | 371.00 | 175 186.00 |
AT Other tangible assets | 13 469.00 | 13 469.00 | | 13 469.00 |
AX Advances and down payments | 46 174.00 | | 46 174.00 | 46 174.00 |
BJ TOTAL (I) | 1 413 337.00 | 1 340 071.00 | 73 266.00 | 1 413 337.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 20 631.00 | | 20 631.00 | 20 631.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 489 278.00 | | 489 278.00 | 489 278.00 |
CH Prepaid expenses | 4 009.00 | | 4 009.00 | 4 009.00 |
CJ TOTAL (II) | 513 917.00 | | 513 917.00 | 513 917.00 |
CO Grand total (0 to V) | 1 927 255.00 | 1 340 071.00 | 587 183.00 | 1 927 255.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 235 534.00 | 235 534.00 | | 235 534.00 |
DD Legal reserve (1) | 23 553.00 | 23 553.00 | | 23 553.00 |
DG Other reserves | 13.00 | 13.00 | | 13.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 160 990.00 | 181 164.00 | | 160 990.00 |
DL TOTAL (I) | 420 090.00 | 440 264.00 | | 420 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 918.00 | 20 524.00 | | 22 918.00 |
DX Trade payables and related accounts | 45 711.00 | 28 356.00 | | 45 711.00 |
DY Tax and social security liabilities | 68 398.00 | 63 266.00 | | 68 398.00 |
EA Other liabilities | 13 829.00 | 13 829.00 | | 13 829.00 |
EB Prepaid income (2) | 16 238.00 | 18 633.00 | | 16 238.00 |
EC TOTAL (IV) | 167 093.00 | 144 607.00 | | 167 093.00 |
EE Grand total (I to V) | 587 183.00 | 584 872.00 | | 587 183.00 |
EG Accrued income and payables due within one year | 167 093.00 | 144 607.00 | | 167 093.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 727 160.00 | |
FJ Net sales | | | 727 160.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 727 160.00 | |
FW Other purchases and external expenses | | | 217 739.00 | |
FX Taxes, duties, and similar payments | | | 45 737.00 | |
FY Salaries and Wages | | | 139 656.00 | |
FZ Social Security Contributions | | | 58 995.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32 282.00 | |
GE Other Expenses | | | 13 230.00 | |
GF Total Operating Expenses (II) | | | 507 638.00 | |
GG - OPERATING RESULT (I - II) | | | 219 522.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 3 912.00 | |
GP Total financial income (V) | | | 3 912.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 912.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 223 434.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3.00 | 260.00 | | 3.00 |
HD Total exceptional income (VII) | 3.00 | 260.00 | | 3.00 |
HE Exceptional expenses on management operations | 2.00 | 1.00 | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | 1.00 | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | 259.00 | | 1.00 |
HK Income tax | 62 445.00 | 82 188.00 | | 62 445.00 |
HL TOTAL REVENUE (I + III + V + VII) | 731 076.00 | 739 072.00 | | 731 076.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 570 085.00 | 557 907.00 | | 570 085.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 160 990.00 | 181 164.00 | | 160 990.00 |
| |
| 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 | 1 346 302.00 | | 67 036.00 | 1 346 302.00 |
I4 DECREASES Grand Total | | | 1 413 337.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 413 337.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 346 302.00 | | 67 036.00 | 1 346 302.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 307 790.00 | 32 282.00 | | 1 307 790.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 307 790.00 | 32 282.00 | | 1 307 790.00 |
| |
| 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 | 45 711.00 | 45 711.00 | | 45 711.00 |
8C Staff and Related Accounts | 27 034.00 | 27 034.00 | | 27 034.00 |
8D Social Security and Other Social Organizations | 18 450.00 | 18 450.00 | | 18 450.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 829.00 | 13 829.00 | | 13 829.00 |
8L Deferred income | 16 238.00 | 16 238.00 | | 16 238.00 |
VB VAT | 4 190.00 | 4 190.00 | | 4 190.00 |
VI Group and Associates | 22 918.00 | 22 918.00 | | 22 918.00 |
VM Income taxes | 16 441.00 | 16 441.00 | | 16 441.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 544.00 | 15 544.00 | | 15 544.00 |
VS Prepaid expenses | 4 009.00 | 4 009.00 | | 4 009.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 640.00 | 24 640.00 | | 24 640.00 |
VW VAT | 7 370.00 | 7 370.00 | | 7 370.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 167 093.00 | 167 093.00 | | 167 093.00 |
