| |
| 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 | 412 953.00 | 408 776.00 | 4 177.00 | 412 953.00 |
AT Other tangible assets | 45 825.00 | 32 078.00 | 13 747.00 | 45 825.00 |
BH Other financial assets | 4 200.00 | | 4 200.00 | 4 200.00 |
BJ TOTAL (I) | 462 978.00 | 440 854.00 | 22 124.00 | 462 978.00 |
BT Goods | 93 025.00 | | 93 025.00 | 93 025.00 |
BX Customers and related accounts | 280 478.00 | | 280 478.00 | 280 478.00 |
CD Marketable securities | 285 072.00 | | 285 072.00 | 285 072.00 |
CF Cash and cash equivalents | 131 008.00 | | 131 008.00 | 131 008.00 |
CJ TOTAL (II) | 789 583.00 | | 789 583.00 | 789 583.00 |
CO Grand total (0 to V) | 1 252 561.00 | 440 854.00 | 811 707.00 | 1 252 561.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 000.00 | 170 000.00 | | 170 000.00 |
DD Legal reserve (1) | 25 500.00 | 17 000.00 | | 25 500.00 |
DE Statutory or contractual reserves | 72 800.00 | 52 300.00 | | 72 800.00 |
DH Retained earnings | 12 508.00 | 10 257.00 | | 12 508.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 202 058.00 | 231 251.00 | | 202 058.00 |
DL TOTAL (I) | 482 866.00 | 480 808.00 | | 482 866.00 |
DX Trade payables and related accounts | 98 207.00 | 110 632.00 | | 98 207.00 |
DY Tax and social security liabilities | 230 634.00 | 142 485.00 | | 230 634.00 |
EC TOTAL (IV) | 328 841.00 | 253 117.00 | | 328 841.00 |
EE Grand total (I to V) | 811 707.00 | 733 925.00 | | 811 707.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 300 553.00 | 398 677.00 | 699 230.00 | 300 553.00 |
FG Production sold - services | 2 980 182.00 | | 2 980 182.00 | 2 980 182.00 |
FJ Net sales | 3 280 735.00 | 398 677.00 | 3 679 412.00 | 3 280 735.00 |
FR Total operating income (I) | | | 3 679 412.00 | |
FS Purchases of goods (including customs duties) | | | 1 362 132.00 | |
FT Inventory change (goods) | | | -8 075.00 | |
FU Purchases of raw materials and other supplies | | | 156 914.00 | |
FW Other purchases and external expenses | | | 335 868.00 | |
FX Taxes, duties, and similar payments | | | 11 425.00 | |
FY Salaries and Wages | | | 1 051 422.00 | |
FZ Social Security Contributions | | | 418 317.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 45 877.00 | |
GF Total Operating Expenses (II) | | | 3 373 880.00 | |
GG - OPERATING RESULT (I - II) | | | 305 532.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 156.00 | |
GP Total financial income (V) | | | 1 156.00 | |
GR Interest and similar expenses | | | 8 477.00 | |
GU Total financial expenses (VI) | | | 8 477.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 321.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 298 211.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 500.00 | 2 080.00 | | 2 500.00 |
HF Exceptional expenses on capital transactions | 4 385.00 | | | 4 385.00 |
HH Total exceptional expenses (VIII) | 6 885.00 | 2 080.00 | | 6 885.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 885.00 | -2 080.00 | | -6 885.00 |
HK Income tax | 89 268.00 | 48 553.00 | | 89 268.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 680 568.00 | 3 600 396.00 | | 3 680 568.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 478 510.00 | 3 369 145.00 | | 3 478 510.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 202 058.00 | 231 251.00 | | 202 058.00 |
| |
| 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 | 462 978.00 | | | 462 978.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 200.00 | |
I4 DECREASES Grand Total | | | 462 978.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 458 778.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 458 778.00 | | | 458 778.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 200.00 | | | 4 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 394 977.00 | 45 878.00 | | 394 977.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 394 977.00 | 45 878.00 | | 394 977.00 |
| |
| 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 | 98 207.00 | 98 207.00 | | 98 207.00 |
8D Social Security and Other Social Organizations | 69 209.00 | 69 209.00 | | 69 209.00 |
8E Income Taxes | 89 268.00 | 89 268.00 | | 89 268.00 |
UT Other financial assets | 4 200.00 | | 4 200.00 | 4 200.00 |
UX Other trade receivables | 280 072.00 | 280 072.00 | | 280 072.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 425.00 | 11 425.00 | | 11 425.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 284 272.00 | 280 072.00 | 4 200.00 | 284 272.00 |
VW VAT | 60 732.00 | 60 732.00 | | 60 732.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 328 841.00 | 328 841.00 | | 328 841.00 |
| |
| 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 | 5 321.00 | | | 5 321.00 |
ST Other accounts | 201 202.00 | | | 201 202.00 |
XQ Rental, rental and co-ownership charges | 18 600.00 | | | 18 600.00 |
YU External personnel | 50 270.00 | | | 50 270.00 |
YV Retrocessions of fees, commissions and brokerage | 65 496.00 | | | 65 496.00 |
YW Business tax | 6 104.00 | | | 6 104.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 11 425.00 | | | 11 425.00 |
YY Amount of VAT collected | 492 110.00 | | | 492 110.00 |
YZ Total deductible VAT on goods and services | 348 724.00 | | | 348 724.00 |
ZE Dividends | 200 000.00 | | | 200 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 335 568.00 | | | 335 568.00 |
| |
| 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 | 36.00 | | | 36.00 |
