| |
| 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 | 64 697.00 | 63 503.00 | 1 194.00 | 64 697.00 |
AT Other tangible assets | 41 523.00 | 36 581.00 | 4 942.00 | 41 523.00 |
BH Other financial assets | 1 372.00 | | 1 372.00 | 1 372.00 |
BJ TOTAL (I) | 107 592.00 | 100 084.00 | 7 508.00 | 107 592.00 |
BL Raw materials, supplies | 2 000.00 | | 2 000.00 | 2 000.00 |
BN Goods in progress | 60 000.00 | | 60 000.00 | 60 000.00 |
BX Customers and related accounts | 25 470.00 | | 25 470.00 | 25 470.00 |
BZ Other receivables | 2 066.00 | | 2 066.00 | 2 066.00 |
CD Marketable securities | 204.00 | | 204.00 | 204.00 |
CF Cash and cash equivalents | 2 182.00 | | 2 182.00 | 2 182.00 |
CJ TOTAL (II) | 91 922.00 | | 91 922.00 | 91 922.00 |
CO Grand total (0 to V) | 199 514.00 | 100 084.00 | 99 430.00 | 199 514.00 |
CP Shares due in less than one year | 1 372.00 | | | 1 372.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 51 622.00 | 51 622.00 | | 51 622.00 |
DH Retained earnings | -37 129.00 | -14 345.00 | | -37 129.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 716.00 | -22 784.00 | | 46 716.00 |
DL TOTAL (I) | 69 594.00 | 22 877.00 | | 69 594.00 |
DU Loans and Debts from Credit Institutions (3) | | 5 952.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 889.00 | 1 286.00 | | 2 889.00 |
DX Trade payables and related accounts | 4 968.00 | 14 442.00 | | 4 968.00 |
DY Tax and social security liabilities | 21 979.00 | 24 781.00 | | 21 979.00 |
EA Other liabilities | | 105 000.00 | | |
EC TOTAL (IV) | 29 836.00 | 151 460.00 | | 29 836.00 |
EE Grand total (I to V) | 99 430.00 | 174 337.00 | | 99 430.00 |
EG Accrued income and payables due within one year | 29 836.00 | 151 460.00 | | 29 836.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 386 190.00 | | 386 190.00 | 386 190.00 |
FJ Net sales | 386 190.00 | | 386 190.00 | 386 190.00 |
FM Inventory production | | | -35 000.00 | |
FO Operating subsidies | | | 2 709.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 353 909.00 | |
FU Purchases of raw materials and other supplies | | | 64 416.00 | |
FV Inventory change (raw materials and supplies) | | | 1 000.00 | |
FW Other purchases and external expenses | | | 39 085.00 | |
FX Taxes, duties, and similar payments | | | 3 191.00 | |
FY Salaries and Wages | | | 152 709.00 | |
FZ Social Security Contributions | | | 42 321.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 954.00 | |
GE Other Expenses | | | 503.00 | |
GF Total Operating Expenses (II) | | | 307 179.00 | |
GG - OPERATING RESULT (I - II) | | | 46 731.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7.00 | |
GP Total financial income (V) | | | 7.00 | |
GR Interest and similar expenses | | | 22.00 | |
GU Total financial expenses (VI) | | | 22.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 716.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 8.00 | | |
HH Total exceptional expenses (VIII) | | 8.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -8.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 353 917.00 | 335 529.00 | | 353 917.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 307 201.00 | 358 313.00 | | 307 201.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 716.00 | -22 784.00 | | 46 716.00 |
| |
| 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 | 105 894.00 | | 1 698.00 | 105 894.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 372.00 | |
I4 DECREASES Grand Total | | | 107 592.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 106 220.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 104 522.00 | | 1 698.00 | 104 522.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 372.00 | | | 1 372.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 96 130.00 | 3 954.00 | | 96 130.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 96 130.00 | 3 954.00 | | 96 130.00 |
| |
| 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 | 4 968.00 | 4 968.00 | | 4 968.00 |
8C Staff and Related Accounts | 9 303.00 | 9 303.00 | | 9 303.00 |
8D Social Security and Other Social Organizations | 9 408.00 | 9 408.00 | | 9 408.00 |
UT Other financial assets | 1 372.00 | 1 372.00 | | 1 372.00 |
UX Other trade receivables | 25 470.00 | 25 470.00 | | 25 470.00 |
VB VAT | 2 066.00 | 2 066.00 | | 2 066.00 |
VI Group and Associates | 2 889.00 | 2 889.00 | | 2 889.00 |
VK Loans repaid during the year | 5 943.00 | | | 5 943.00 |
VQ Other Taxes, Duties, and Similar Debts | 406.00 | 406.00 | | 406.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 908.00 | 28 908.00 | | 28 908.00 |
VW VAT | 2 862.00 | 2 862.00 | | 2 862.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 836.00 | 29 836.00 | | 29 836.00 |
| |
| 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 | 1 393.00 | 4 308.00 | | 1 393.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 116.00 | 6 544.00 | | 6 116.00 |
ST Other accounts | 20 181.00 | 20 912.00 | | 20 181.00 |
XQ Rental, rental and co-ownership charges | 6 670.00 | 15 650.00 | | 6 670.00 |
YQ Equipment leasing commitment | 746.00 | 4 566.00 | | 746.00 |
YT Subcontracting | 6 116.00 | 11 761.00 | | 6 116.00 |
YW Business tax | 1 798.00 | 1 792.00 | | 1 798.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 191.00 | 6 100.00 | | 3 191.00 |
YY Amount of VAT collected | 49 210.00 | 48 310.00 | | 49 210.00 |
YZ Total deductible VAT on goods and services | 19 157.00 | 24 793.00 | | 19 157.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 39 085.00 | 54 866.00 | | 39 085.00 |
| |
| 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 | 4.00 | | | 4.00 |
