| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 700.00 | 700.00 | | 700.00 |
AT Other tangible assets | 4 121.00 | 3 908.00 | 213.00 | 4 121.00 |
BJ TOTAL (I) | 4 821.00 | 4 608.00 | 213.00 | 4 821.00 |
BN Goods in progress | 102 420.00 | | 102 420.00 | 102 420.00 |
BZ Other receivables | 29 160.00 | | 29 160.00 | 29 160.00 |
CD Marketable securities | 1 124 975.00 | | 1 124 975.00 | 1 124 975.00 |
CF Cash and cash equivalents | 194 289.00 | | 194 289.00 | 194 289.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 450 844.00 | | 1 450 844.00 | 1 450 844.00 |
CO Grand total (0 to V) | 1 455 665.00 | 4 608.00 | 1 451 057.00 | 1 455 665.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 320 000.00 | 320 000.00 | | 320 000.00 |
DD Legal reserve (1) | 32 000.00 | 32 000.00 | | 32 000.00 |
DE Statutory or contractual reserves | 248 203.00 | 248 203.00 | | 248 203.00 |
DH Retained earnings | 519 881.00 | 581 092.00 | | 519 881.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 144 919.00 | 66 789.00 | | 144 919.00 |
DL TOTAL (I) | 1 265 003.00 | 1 248 084.00 | | 1 265 003.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 519.00 | 181 119.00 | | 49 519.00 |
DW Advances and down payments received on current orders | | 114 500.00 | | |
DX Trade payables and related accounts | 136 536.00 | 38 508.00 | | 136 536.00 |
EC TOTAL (IV) | 186 055.00 | 334 127.00 | | 186 055.00 |
EE Grand total (I to V) | 1 451 057.00 | 1 582 210.00 | | 1 451 057.00 |
EG Accrued income and payables due within one year | 186 055.00 | 219 627.00 | | 186 055.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 181 446.00 | | 1 181 446.00 | 1 181 446.00 |
FJ Net sales | 1 181 446.00 | | 1 181 446.00 | 1 181 446.00 |
FM Inventory production | | | -266 303.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 877.00 | |
FR Total operating income (I) | | | 922 020.00 | |
FW Other purchases and external expenses | | | 731 954.00 | |
FX Taxes, duties, and similar payments | | | 566.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 142.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 732 663.00 | |
GG - OPERATING RESULT (I - II) | | | 189 356.00 | |
GL Other interest and similar income | | | 4 788.00 | |
GO Net income from sales of marketable securities | | | 249.00 | |
GP Total financial income (V) | | | 5 037.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 5 037.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 194 393.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 877.00 | 6 841.00 | | 6 877.00 |
HK Income tax | 49 474.00 | 19 091.00 | | 49 474.00 |
HL TOTAL REVENUE (I + III + V + VII) | 927 056.00 | 139 956.00 | | 927 056.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 782 137.00 | 73 167.00 | | 782 137.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 144 919.00 | 66 789.00 | | 144 919.00 |
| |
| 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 | 4 821.00 | | | 4 821.00 |
I4 DECREASES Grand Total | | | 4 821.00 | |
IO DECREASES Total including other intangible assets | | | 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 121.00 | |
KD ACQUISITIONS Total including other intangible assets | 700.00 | | | 700.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 121.00 | | | 4 121.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 466.00 | 142.00 | | 4 466.00 |
PE DEPRECIATION Total including other intangible assets | 700.00 | | | 700.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 766.00 | 142.00 | | 3 766.00 |
| |
| 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 | 136 536.00 | 136 536.00 | | 136 536.00 |
VB VAT | 28 661.00 | 28 661.00 | | 28 661.00 |
VI Group and Associates | 49 519.00 | 49 519.00 | | 49 519.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 499.00 | 499.00 | | 499.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 160.00 | 29 160.00 | | 29 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 186 055.00 | 186 055.00 | | 186 055.00 |
| |
| 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 | 102.00 | 99.00 | | 102.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 100.00 | 1 120.00 | | 1 100.00 |
ST Other accounts | 64 326.00 | 38 680.00 | | 64 326.00 |
YT Subcontracting | 666 528.00 | 11 570.00 | | 666 528.00 |
YW Business tax | 464.00 | 464.00 | | 464.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 566.00 | 563.00 | | 566.00 |
YY Amount of VAT collected | 237 665.00 | 2 059.00 | | 237 665.00 |
YZ Total deductible VAT on goods and services | 131 258.00 | 14 821.00 | | 131 258.00 |
ZE Dividends | 128 000.00 | | | 128 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 731 954.00 | 51 370.00 | | 731 954.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
