| |
| 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 | 20 199.00 | 20 199.00 | | 20 199.00 |
AT Other tangible assets | 47 813.00 | 26 140.00 | 21 672.00 | 47 813.00 |
BH Other financial assets | 141.00 | | 141.00 | 141.00 |
BJ TOTAL (I) | 68 154.00 | 46 340.00 | 21 813.00 | 68 154.00 |
BN Goods in progress | 220 731.00 | | 220 731.00 | 220 731.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 46 875.00 | 45 495.00 | 1 380.00 | 46 875.00 |
BZ Other receivables | 2 868 952.00 | | 2 868 952.00 | 2 868 952.00 |
CF Cash and cash equivalents | 213 464.00 | | 213 464.00 | 213 464.00 |
CH Prepaid expenses | 377.00 | | 377.00 | 377.00 |
CJ TOTAL (II) | 3 350 402.00 | 45 495.00 | 3 304 906.00 | 3 350 402.00 |
CO Grand total (0 to V) | 3 418 556.00 | 91 835.00 | 3 326 720.00 | 3 418 556.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 2 767 504.00 | 2 762 434.00 | | 2 767 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 080.00 | 5 069.00 | | 66 080.00 |
DL TOTAL (I) | 2 877 585.00 | 2 811 504.00 | | 2 877 585.00 |
DQ Provisions for Expenses | 24.00 | 57.00 | | 24.00 |
DR TOTAL (IV) | 24.00 | 57.00 | | 24.00 |
DU Loans and Debts from Credit Institutions (3) | | 22 113.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 900.00 | 900.00 | | 900.00 |
DX Trade payables and related accounts | 8 645.00 | 33 203.00 | | 8 645.00 |
DY Tax and social security liabilities | 1 660.00 | 4 029.00 | | 1 660.00 |
EA Other liabilities | 437 904.00 | 427 420.00 | | 437 904.00 |
EC TOTAL (IV) | 449 110.00 | 487 667.00 | | 449 110.00 |
EE Grand total (I to V) | 3 326 720.00 | 3 299 228.00 | | 3 326 720.00 |
EG Accrued income and payables due within one year | 449 110.00 | 487 667.00 | | 449 110.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 22 113.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 629 659.00 | | 629 659.00 | 629 659.00 |
FJ Net sales | 629 659.00 | | 629 659.00 | 629 659.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 980.00 | |
FR Total operating income (I) | | | 633 639.00 | |
FU Purchases of raw materials and other supplies | | | 199 524.00 | |
FW Other purchases and external expenses | | | 344 897.00 | |
FX Taxes, duties, and similar payments | | | 6 387.00 | |
FY Salaries and Wages | | | 7 359.00 | |
FZ Social Security Contributions | | | 504.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 015.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 1 374.00 | |
GE Other Expenses | | | 3 773.00 | |
GF Total Operating Expenses (II) | | | 571 837.00 | |
GG - OPERATING RESULT (I - II) | | | 61 802.00 | |
GH Attributed profit or transferred loss (III) | | | 754.00 | |
GI Supported loss or transferred profit (IV) | | | 426.00 | |
GL Other interest and similar income | | | 36 589.00 | |
GP Total financial income (V) | | | 36 589.00 | |
GR Interest and similar expenses | | | 3 865.00 | |
GU Total financial expenses (VI) | | | 3 865.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32 723.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 853.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 3 075.00 | | | 3 075.00 |
HH Total exceptional expenses (VIII) | 3 075.00 | | | 3 075.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 075.00 | | | -3 075.00 |
HK Income tax | 25 698.00 | 1 789.00 | | 25 698.00 |
HL TOTAL REVENUE (I + III + V + VII) | 670 983.00 | 582 972.00 | | 670 983.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 604 902.00 | 577 902.00 | | 604 902.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 080.00 | 5 069.00 | | 66 080.00 |
| |
| 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 | 48 665.00 | | 22 563.00 | 48 665.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 3 075.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 3 075.00 | 141.00 | |
I4 DECREASES Grand Total | | 3 075.00 | 68 154.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 68 012.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 449.00 | | 22 563.00 | 45 449.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 216.00 | | | 3 216.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 324.00 | 8 015.00 | | 38 324.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 324.00 | 8 015.00 | | 38 324.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 57.00 | 24.00 | 57.00 | 57.00 |
5Z Total provisions for risks and expenses | 57.00 | 24.00 | 57.00 | 57.00 |
6T Receivables | 47 918.00 | 1 350.00 | 3 773.00 | 47 918.00 |
7B Total provisions for depreciation | 47 918.00 | 1 350.00 | 3 773.00 | 47 918.00 |
7C Grand total | 47 975.00 | 1 374.00 | 3 830.00 | 47 975.00 |
UE of which provisions and reversals: - Operating | | 1 374.00 | 3 830.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 900.00 | 900.00 | | 900.00 |
8B Suppliers and Related Accounts | 8 645.00 | 8 645.00 | | 8 645.00 |
8C Staff and Related Accounts | 453.00 | 453.00 | | 453.00 |
8D Social Security and Other Social Organizations | 148.00 | 148.00 | | 148.00 |
8K Other liabilities (including liabilities related to repo transactions) | 118 107.00 | 118 107.00 | | 118 107.00 |
UT Other financial assets | 141.00 | 141.00 | | 141.00 |
UX Other trade receivables | 1 380.00 | 1 380.00 | | 1 380.00 |
UZ Social Security, other social security organizations | 66.00 | 66.00 | | 66.00 |
VA Doubtful or disputed receivables | 45 495.00 | 45 495.00 | | 45 495.00 |
VB VAT | 47 329.00 | 47 329.00 | | 47 329.00 |
VC Group and associates | 2 816 752.00 | 2 816 752.00 | | 2 816 752.00 |
VI Group and Associates | 319 796.00 | 319 796.00 | | 319 796.00 |
VM Income taxes | 4 180.00 | 4 180.00 | | 4 180.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 058.00 | 1 058.00 | | 1 058.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 624.00 | 624.00 | | 624.00 |
VS Prepaid expenses | 377.00 | 377.00 | | 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 916 346.00 | 2 916 346.00 | | 2 916 346.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 449 110.00 | 449 110.00 | | 449 110.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 3 204.00 | 3 483.00 | | 3 204.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 600.00 | 689.00 | | 600.00 |
ST Other accounts | 344 297.00 | 397 091.00 | | 344 297.00 |
YW Business tax | 3 183.00 | 3 183.00 | | 3 183.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 387.00 | 6 666.00 | | 6 387.00 |
YY Amount of VAT collected | 115 951.00 | 85 218.00 | | 115 951.00 |
YZ Total deductible VAT on goods and services | 136 601.00 | 60 797.00 | | 136 601.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 344 897.00 | 397 781.00 | | 344 897.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
