| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 46 136.00 | | 46 136.00 | 46 136.00 |
AP Buildings | 78 864.00 | 33 210.00 | 45 653.00 | 78 864.00 |
BJ TOTAL (I) | 268 050.00 | 33 210.00 | 234 839.00 | 268 050.00 |
BX Customers and related accounts | 19 200.00 | | 19 200.00 | 19 200.00 |
BZ Other receivables | 7 422.00 | | 7 422.00 | 7 422.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 112 413.00 | | 112 413.00 | 112 413.00 |
CH Prepaid expenses | 41.00 | | 41.00 | 41.00 |
CJ TOTAL (II) | 139 092.00 | | 139 092.00 | 139 092.00 |
CO Grand total (0 to V) | 407 142.00 | 33 210.00 | 373 931.00 | 407 142.00 |
CS Evaluated investments - equity method | 143 050.00 | | 143 050.00 | 143 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 146 850.00 | 146 850.00 | | 146 850.00 |
DD Legal reserve (1) | 14 685.00 | 10 473.00 | | 14 685.00 |
DG Other reserves | 33 151.00 | 34 492.00 | | 33 151.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 761.00 | 17 870.00 | | 20 761.00 |
DL TOTAL (I) | 215 448.00 | 209 686.00 | | 215 448.00 |
DU Loans and Debts from Credit Institutions (3) | 57 037.00 | 65 989.00 | | 57 037.00 |
DV Miscellaneous Loans and Financial Debts (4) | 640.00 | 640.00 | | 640.00 |
DW Advances and down payments received on current orders | 46 320.00 | | | 46 320.00 |
DX Trade payables and related accounts | 1 736.00 | 1 491.00 | | 1 736.00 |
DY Tax and social security liabilities | 38 349.00 | 42 055.00 | | 38 349.00 |
EA Other liabilities | 14 400.00 | 36 000.00 | | 14 400.00 |
EC TOTAL (IV) | 158 483.00 | 146 176.00 | | 158 483.00 |
EE Grand total (I to V) | 373 931.00 | 355 863.00 | | 373 931.00 |
EG Accrued income and payables due within one year | 64 403.00 | 89 222.00 | | 64 403.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 187 800.00 | |
FJ Net sales | | | 187 800.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 850.00 | |
FR Total operating income (I) | | | 188 650.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 8 693.00 | |
FX Taxes, duties, and similar payments | | | 1 567.00 | |
FY Salaries and Wages | | | 117 605.00 | |
FZ Social Security Contributions | | | 49 854.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 943.00 | |
GF Total Operating Expenses (II) | | | 181 662.00 | |
GG - OPERATING RESULT (I - II) | | | 6 988.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 300.00 | |
GK Income from other securities and fixed asset receivables | | | -3.00 | |
GP Total financial income (V) | | | 15 300.00 | |
GR Interest and similar expenses | | | 1 719.00 | |
GU Total financial expenses (VI) | | | 1 719.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 581.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 568.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 47.00 | | | 47.00 |
HH Total exceptional expenses (VIII) | 47.00 | | | 47.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -47.00 | | | -47.00 |
HK Income tax | -241.00 | -4 810.00 | | -241.00 |
HL TOTAL REVENUE (I + III + V + VII) | 203 950.00 | 204 505.00 | | 203 950.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 183 188.00 | 186 634.00 | | 183 188.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 762.00 | 17 871.00 | | 20 762.00 |
| |
| 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 | 268 050.00 | | | 268 050.00 |
I3 DECREASES Total Financial Fixed Assets | | | 143 050.00 | |
I4 DECREASES Grand Total | | | 268 050.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 125 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 125 000.00 | | | 125 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 143 050.00 | | | 143 050.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 267.00 | 3 943.00 | | 29 267.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 267.00 | 3 943.00 | | 29 267.00 |
| |
| 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 | 640.00 | 640.00 | | 640.00 |
8B Suppliers and Related Accounts | 1 737.00 | 1 737.00 | | 1 737.00 |
8C Staff and Related Accounts | 13 808.00 | 13 808.00 | | 13 808.00 |
8D Social Security and Other Social Organizations | 12 163.00 | 12 163.00 | | 12 163.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 400.00 | 14 400.00 | | 14 400.00 |
VH Loans with a maturity of more than one year at origin | 57 037.00 | 9 278.00 | 40 524.00 | 57 037.00 |
VK Loans repaid during the year | 8 941.00 | | | 8 941.00 |
VQ Other Taxes, Duties, and Similar Debts | 322.00 | 322.00 | | 322.00 |
VW VAT | 12 056.00 | 12 056.00 | | 12 056.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 112 163.00 | 64 403.00 | 40 524.00 | 112 163.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | 3.00 | | 3.00 |
