| |
| 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 | 318 746.00 | 308 795.00 | 9 951.00 | 318 746.00 |
AT Other tangible assets | 18 104.00 | 17 990.00 | 114.00 | 18 104.00 |
BJ TOTAL (I) | 336 850.00 | 326 785.00 | 10 065.00 | 336 850.00 |
BL Raw materials, supplies | 786.00 | | 786.00 | 786.00 |
BX Customers and related accounts | 52 147.00 | | 52 147.00 | 52 147.00 |
BZ Other receivables | 19 873.00 | | 19 873.00 | 19 873.00 |
CF Cash and cash equivalents | 258 014.00 | | 258 014.00 | 258 014.00 |
CH Prepaid expenses | 318.00 | | 318.00 | 318.00 |
CJ TOTAL (II) | 331 138.00 | | 331 138.00 | 331 138.00 |
CO Grand total (0 to V) | 667 988.00 | 326 785.00 | 341 203.00 | 667 988.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 142.00 | | | 142.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 762.00 | | | 65 762.00 |
DL TOTAL (I) | 74 289.00 | | | 74 289.00 |
DV Miscellaneous Loans and Financial Debts (4) | 260 678.00 | | | 260 678.00 |
DX Trade payables and related accounts | 1 312.00 | | | 1 312.00 |
DY Tax and social security liabilities | 4 925.00 | | | 4 925.00 |
EC TOTAL (IV) | 266 914.00 | | | 266 914.00 |
EE Grand total (I to V) | 341 203.00 | | | 341 203.00 |
EG Accrued income and payables due within one year | 266 914.00 | | | 266 914.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 249 151.00 | | 249 151.00 | 249 151.00 |
FJ Net sales | 249 151.00 | | 249 151.00 | 249 151.00 |
FO Operating subsidies | | | 793.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 249 950.00 | |
FU Purchases of raw materials and other supplies | | | 20 690.00 | |
FV Inventory change (raw materials and supplies) | | | 580.00 | |
FW Other purchases and external expenses | | | 112 363.00 | |
FX Taxes, duties, and similar payments | | | 824.00 | |
FY Salaries and Wages | | | 13 411.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 612.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 165 497.00 | |
GG - OPERATING RESULT (I - II) | | | 84 453.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 453.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 691.00 | | | 18 691.00 |
HL TOTAL REVENUE (I + III + V + VII) | 249 950.00 | | | 249 950.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 184 188.00 | | | 184 188.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 762.00 | | | 65 762.00 |
| |
| 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 | 336 850.00 | | | 336 850.00 |
I4 DECREASES Grand Total | | | 336 850.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | 3.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 336 850.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 336 850.00 | | | 336 850.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 309 172.00 | 17 612.00 | | 309 172.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 309 172.00 | 17 612.00 | | 309 172.00 |
| |
| 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 | 1 312.00 | 1 312.00 | | 1 312.00 |
UX Other trade receivables | 52 147.00 | 52 147.00 | | 52 147.00 |
VB VAT | 4 244.00 | 4 244.00 | | 4 244.00 |
VI Group and Associates | 260 678.00 | 260 678.00 | | 260 678.00 |
VM Income taxes | 15 629.00 | 15 629.00 | | 15 629.00 |
VS Prepaid expenses | 318.00 | 318.00 | | 318.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 72 337.00 | 72 337.00 | | 72 337.00 |
VW VAT | 4 925.00 | 4 925.00 | | 4 925.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 266 914.00 | 266 914.00 | | 266 914.00 |
| |
| 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 | 824.00 | | | 824.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 482.00 | | | 2 482.00 |
ST Other accounts | 20 897.00 | | | 20 897.00 |
XQ Rental, rental and co-ownership charges | 88 984.00 | | | 88 984.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 824.00 | | | 824.00 |
YY Amount of VAT collected | 52 448.00 | | | 52 448.00 |
YZ Total deductible VAT on goods and services | 26 367.00 | | | 26 367.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 112 363.00 | | | 112 363.00 |
