| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 386 249.00 | 386 249.00 | | 386 249.00 |
AR Technical installations, industrial equipment and tools | 885 981.00 | 856 177.00 | 29 804.00 | 885 981.00 |
BJ TOTAL (I) | 1 272 230.00 | 1 242 426.00 | 29 804.00 | 1 272 230.00 |
BX Customers and related accounts | 68 901.00 | | 68 901.00 | 68 901.00 |
BZ Other receivables | 7 707.00 | | 7 707.00 | 7 707.00 |
CF Cash and cash equivalents | 843 881.00 | | 843 881.00 | 843 881.00 |
CJ TOTAL (II) | 920 489.00 | | 920 489.00 | 920 489.00 |
CO Grand total (0 to V) | 2 192 719.00 | 1 242 426.00 | 950 292.00 | 2 192 719.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 365 465.00 | | | 365 465.00 |
DL TOTAL (I) | 373 087.00 | | | 373 087.00 |
DV Miscellaneous Loans and Financial Debts (4) | 540 289.00 | | | 540 289.00 |
DX Trade payables and related accounts | 33 694.00 | | | 33 694.00 |
DY Tax and social security liabilities | 3 222.00 | | | 3 222.00 |
EC TOTAL (IV) | 577 205.00 | | | 577 205.00 |
EE Grand total (I to V) | 950 292.00 | | | 950 292.00 |
EG Accrued income and payables due within one year | 577 205.00 | | | 577 205.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 559 218.00 | | 559 218.00 | 559 218.00 |
FJ Net sales | 559 218.00 | | 559 218.00 | 559 218.00 |
FR Total operating income (I) | | | 559 218.00 | |
FW Other purchases and external expenses | | | 118 094.00 | |
FX Taxes, duties, and similar payments | | | 46 686.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 188.00 | |
GF Total Operating Expenses (II) | | | 175 968.00 | |
GG - OPERATING RESULT (I - II) | | | 383 250.00 | |
GR Interest and similar expenses | | | 4 522.00 | |
GU Total financial expenses (VI) | | | 4 522.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 522.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 378 728.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 13 153.00 | | | 13 153.00 |
HH Total exceptional expenses (VIII) | 13 153.00 | | | 13 153.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13 153.00 | | | -13 153.00 |
HK Income tax | 110.00 | | | 110.00 |
HL TOTAL REVENUE (I + III + V + VII) | 559 218.00 | | | 559 218.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 193 753.00 | | | 193 753.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 365 465.00 | | | 365 465.00 |
| |
| 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 | 1 272 230.00 | | | 1 272 230.00 |
I4 DECREASES Grand Total | | | 1 272 230.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 272 230.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 272 230.00 | | | 1 272 230.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 231 238.00 | 11 188.00 | | 1 231 238.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 231 238.00 | 11 188.00 | | 1 231 238.00 |
| |
| 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 | 33 694.00 | 33 694.00 | | 33 694.00 |
8E Income Taxes | 110.00 | 110.00 | | 110.00 |
UX Other trade receivables | 68 901.00 | 68 901.00 | | 68 901.00 |
VB VAT | 7 707.00 | 7 707.00 | | 7 707.00 |
VI Group and Associates | 540 289.00 | 540 289.00 | | 540 289.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 112.00 | 3 112.00 | | 3 112.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 608.00 | 76 608.00 | | 76 608.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 577 205.00 | 577 205.00 | | 577 205.00 |
| |
| 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 | 27 422.00 | | | 27 422.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 041.00 | | | 3 041.00 |
ST Other accounts | 115 053.00 | | | 115 053.00 |
YW Business tax | 19 264.00 | | | 19 264.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 46 686.00 | | | 46 686.00 |
YZ Total deductible VAT on goods and services | 19 068.00 | | | 19 068.00 |
ZE Dividends | 292 041.00 | | | 292 041.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 118 094.00 | | | 118 094.00 |
