| |
| 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 | 22 205.00 | 22 205.00 | | 22 205.00 |
AT Other tangible assets | 63 294.00 | 63 271.00 | 23.00 | 63 294.00 |
BH Other financial assets | 3 811.00 | | 3 811.00 | 3 811.00 |
BJ TOTAL (I) | 89 310.00 | 85 476.00 | 3 834.00 | 89 310.00 |
BX Customers and related accounts | 166 391.00 | | 166 391.00 | 166 391.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 20 094.00 | | 20 094.00 | 20 094.00 |
CH Prepaid expenses | 1 772.00 | | 1 772.00 | 1 772.00 |
CJ TOTAL (II) | 188 258.00 | | 188 258.00 | 188 258.00 |
CO Grand total (0 to V) | 277 568.00 | 85 476.00 | 192 092.00 | 277 568.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 828.00 | 77 716.00 | | 79 828.00 |
DL TOTAL (I) | 88 213.00 | 86 101.00 | | 88 213.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 024.00 | | | 20 024.00 |
DW Advances and down payments received on current orders | 9 278.00 | 12 776.00 | | 9 278.00 |
DX Trade payables and related accounts | 1 864.00 | 4 969.00 | | 1 864.00 |
DY Tax and social security liabilities | 59 022.00 | 31 346.00 | | 59 022.00 |
EA Other liabilities | 13 691.00 | 1 339.00 | | 13 691.00 |
EC TOTAL (IV) | 103 879.00 | 50 430.00 | | 103 879.00 |
EE Grand total (I to V) | 192 092.00 | 136 531.00 | | 192 092.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 410 395.00 | | 410 395.00 | 410 395.00 |
FJ Net sales | 410 395.00 | | 410 395.00 | 410 395.00 |
FO Operating subsidies | | | 4 391.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 316.00 | |
FQ Other income | | | 60.00 | |
FR Total operating income (I) | | | 419 163.00 | |
FW Other purchases and external expenses | | | 101 687.00 | |
FX Taxes, duties, and similar payments | | | 5 692.00 | |
FY Salaries and Wages | | | 154 089.00 | |
FZ Social Security Contributions | | | 51 140.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 211.00 | |
GE Other Expenses | | | 2 584.00 | |
GF Total Operating Expenses (II) | | | 315 404.00 | |
GG - OPERATING RESULT (I - II) | | | 103 759.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 231.00 | 5 697.00 | | 231.00 |
HD Total exceptional income (VII) | 231.00 | 5 697.00 | | 231.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 231.00 | 5 697.00 | | 231.00 |
HK Income tax | 24 162.00 | 22 878.00 | | 24 162.00 |
HL TOTAL REVENUE (I + III + V + VII) | 419 394.00 | 387 186.00 | | 419 394.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 339 566.00 | 309 469.00 | | 339 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 828.00 | 77 716.00 | | 79 828.00 |
| |
| 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 | 89 310.00 | | | 89 310.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 811.00 | |
I4 DECREASES Grand Total | | | 89 310.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 85 499.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 85 499.00 | | | 85 499.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 811.00 | | | 3 811.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 85 265.00 | 211.00 | | 85 265.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 85 265.00 | 211.00 | | 85 265.00 |
| |
| 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 | 1 864.00 | 1 864.00 | | 1 864.00 |
8C Staff and Related Accounts | 12 226.00 | 12 226.00 | | 12 226.00 |
8D Social Security and Other Social Organizations | 24 999.00 | 24 999.00 | | 24 999.00 |
8E Income Taxes | 18 443.00 | 18 443.00 | | 18 443.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 691.00 | 13 691.00 | | 13 691.00 |
UT Other financial assets | 3 811.00 | | 3 811.00 | 3 811.00 |
UX Other trade receivables | 166 391.00 | 166 391.00 | | 166 391.00 |
VI Group and Associates | 20 024.00 | 20 024.00 | | 20 024.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 354.00 | 3 354.00 | | 3 354.00 |
VS Prepaid expenses | 1 772.00 | 1 772.00 | | 1 772.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 171 975.00 | 168 164.00 | 3 811.00 | 171 975.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 94 602.00 | 94 602.00 | | 94 602.00 |
