| |
| 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 | 6 972.00 | 6 972.00 | | 6 972.00 |
AT Other tangible assets | 40 155.00 | 32 266.00 | 7 889.00 | 40 155.00 |
BH Other financial assets | 5 508.00 | | 5 508.00 | 5 508.00 |
BJ TOTAL (I) | 52 635.00 | 39 238.00 | 13 397.00 | 52 635.00 |
BL Raw materials, supplies | 328.00 | | 328.00 | 328.00 |
BX Customers and related accounts | 41 116.00 | | 41 116.00 | 41 116.00 |
CD Marketable securities | 325 200.00 | | 325 200.00 | 325 200.00 |
CF Cash and cash equivalents | 133 465.00 | | 133 465.00 | 133 465.00 |
CJ TOTAL (II) | 500 109.00 | | 500 109.00 | 500 109.00 |
CO Grand total (0 to V) | 552 743.00 | 39 238.00 | 513 506.00 | 552 743.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 002.00 | | | 30 002.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DH Retained earnings | 368 736.00 | | | 368 736.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 202.00 | | | 20 202.00 |
DL TOTAL (I) | 421 940.00 | | | 421 940.00 |
DX Trade payables and related accounts | 5 965.00 | | | 5 965.00 |
DY Tax and social security liabilities | 85 601.00 | | | 85 601.00 |
EC TOTAL (IV) | 91 565.00 | | | 91 565.00 |
EE Grand total (I to V) | 513 506.00 | | | 513 506.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 338 208.00 | | 338 208.00 | 338 208.00 |
FJ Net sales | 338 208.00 | | 338 208.00 | 338 208.00 |
FM Inventory production | | | -6 600.00 | |
FR Total operating income (I) | | | 331 608.00 | |
FU Purchases of raw materials and other supplies | | | 52 207.00 | |
FV Inventory change (raw materials and supplies) | | | 100.00 | |
FW Other purchases and external expenses | | | 76 654.00 | |
FX Taxes, duties, and similar payments | | | 3 606.00 | |
FY Salaries and Wages | | | 139 738.00 | |
FZ Social Security Contributions | | | 42 705.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 069.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 12 000.00 | |
GF Total Operating Expenses (II) | | | 331 080.00 | |
GG - OPERATING RESULT (I - II) | | | 528.00 | |
GL Other interest and similar income | | | 20 440.00 | |
GP Total financial income (V) | | | 20 440.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 440.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 968.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 668.00 | | | 2 668.00 |
HD Total exceptional income (VII) | 2 668.00 | | | 2 668.00 |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 667.00 | | | 2 667.00 |
HK Income tax | 3 432.00 | | | 3 432.00 |
HL TOTAL REVENUE (I + III + V + VII) | 354 716.00 | | | 354 716.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 334 514.00 | | | 334 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 202.00 | | | 20 202.00 |
| |
| 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 | 52 635.00 | | | 52 635.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 508.00 | |
I4 DECREASES Grand Total | | | 52 635.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 127.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 127.00 | | | 47 127.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 508.00 | | | 5 508.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 169.00 | 4 069.00 | | 35 169.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 169.00 | 4 069.00 | | 35 169.00 |
| |
| 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 | 5 965.00 | 5 965.00 | | 5 965.00 |
8C Staff and Related Accounts | 43 388.00 | 43 388.00 | | 43 388.00 |
8D Social Security and Other Social Organizations | 30 408.00 | 30 408.00 | | 30 408.00 |
8E Income Taxes | 593.00 | 593.00 | | 593.00 |
UT Other financial assets | 5 508.00 | | 5 508.00 | 5 508.00 |
UX Other trade receivables | 41 116.00 | 41 116.00 | | 41 116.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 624.00 | 41 116.00 | 5 508.00 | 46 624.00 |
VW VAT | 11 212.00 | 11 212.00 | | 11 212.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 91 565.00 | 91 565.00 | | 91 565.00 |
| |
| 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 | 2 026.00 | | | 2 026.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 595.00 | | | 4 595.00 |
ST Other accounts | 61 259.00 | | | 61 259.00 |
XQ Rental, rental and co-ownership charges | 10 800.00 | | | 10 800.00 |
YW Business tax | 1 580.00 | | | 1 580.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 606.00 | | | 3 606.00 |
YY Amount of VAT collected | 40 357.00 | | | 40 357.00 |
YZ Total deductible VAT on goods and services | 11 763.00 | | | 11 763.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 76 654.00 | | | 76 654.00 |
| |
| 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 | 3.00 | | | 3.00 |
