| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 208.00 | 2 145.00 | 2 063.00 | 4 208.00 |
BJ TOTAL (I) | 4 208.00 | 2 145.00 | 2 063.00 | 4 208.00 |
BV Advances and down payments on orders | 64 198.00 | | 64 198.00 | 64 198.00 |
BX Customers and related accounts | 334 104.00 | | 334 104.00 | 334 104.00 |
BZ Other receivables | 21 148.00 | | 21 148.00 | 21 148.00 |
CF Cash and cash equivalents | 779 001.00 | | 779 001.00 | 779 001.00 |
CJ TOTAL (II) | 1 198 451.00 | | 1 198 451.00 | 1 198 451.00 |
CN Currency translation adjustments (V) | 42 056.00 | | 42 056.00 | 42 056.00 |
CO Grand total (0 to V) | 1 244 715.00 | 2 145.00 | 1 242 570.00 | 1 244 715.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 24 661.00 | 24 661.00 | | 24 661.00 |
DH Retained earnings | 694 167.00 | 495 916.00 | | 694 167.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 202 410.00 | 198 251.00 | | 202 410.00 |
DL TOTAL (I) | 932 238.00 | 729 828.00 | | 932 238.00 |
DP Provisions for Risks | 42 056.00 | | | 42 056.00 |
DR TOTAL (IV) | 42 056.00 | | | 42 056.00 |
DV Miscellaneous Loans and Financial Debts (4) | 156 344.00 | 156 603.00 | | 156 344.00 |
DW Advances and down payments received on current orders | 27 885.00 | | | 27 885.00 |
DX Trade payables and related accounts | 60 593.00 | 41 599.00 | | 60 593.00 |
DY Tax and social security liabilities | 23 454.00 | 33 192.00 | | 23 454.00 |
EA Other liabilities | | 17 347.00 | | |
EC TOTAL (IV) | 268 276.00 | 248 741.00 | | 268 276.00 |
EE Grand total (I to V) | 1 242 570.00 | 978 568.00 | | 1 242 570.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 2 562 157.00 | 2 562 157.00 | |
FG Production sold - services | | | | |
FJ Net sales | | 2 562 157.00 | 2 562 157.00 | |
FQ Other income | | | 3 576.00 | |
FR Total operating income (I) | | | 2 565 734.00 | |
FS Purchases of goods (including customs duties) | | | 2 104 821.00 | |
FW Other purchases and external expenses | | | 84 415.00 | |
FX Taxes, duties, and similar payments | | | 3 152.00 | |
FY Salaries and Wages | | | 43 184.00 | |
FZ Social Security Contributions | | | 16 682.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 822.00 | |
GE Other Expenses | | | 832.00 | |
GF Total Operating Expenses (II) | | | 2 253 908.00 | |
GG - OPERATING RESULT (I - II) | | | 311 826.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GN Positive exchange differences | | | 35 421.00 | |
GP Total financial income (V) | | | 35 421.00 | |
GQ Financial allocations to depreciation and provisions | | | 42 056.00 | |
GS Negative differences of foreign exchange | | | 14 592.00 | |
GU Total financial expenses (VI) | | | 56 649.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -21 227.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 290 598.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 88 188.00 | 70 215.00 | | 88 188.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 601 155.00 | 2 138 836.00 | | 2 601 155.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 398 745.00 | 1 940 585.00 | | 2 398 745.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 202 410.00 | 198 251.00 | | 202 410.00 |
| |
| 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 | 2 958.00 | | 1 250.00 | 2 958.00 |
I4 DECREASES Grand Total | | | 4 208.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 208.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 958.00 | | 1 250.00 | 2 958.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 323.00 | 822.00 | | 1 323.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 323.00 | 822.00 | | 1 323.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | | 42 056.00 | | |
7C Grand total | | 42 056.00 | | |
UG - Financial | | 42 056.00 | | |
| |
| 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 | 60 593.00 | 60 593.00 | | 60 593.00 |
8C Staff and Related Accounts | 735.00 | 735.00 | | 735.00 |
8D Social Security and Other Social Organizations | 2 451.00 | 2 451.00 | | 2 451.00 |
8E Income Taxes | 17 973.00 | 17 973.00 | | 17 973.00 |
UX Other trade receivables | 334 104.00 | 334 104.00 | | 334 104.00 |
VB VAT | 15 973.00 | 15 973.00 | | 15 973.00 |
VI Group and Associates | 156 344.00 | 156 344.00 | | 156 344.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 295.00 | 2 295.00 | | 2 295.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 175.00 | 5 175.00 | | 5 175.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 355 252.00 | 355 252.00 | | 355 252.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 240 391.00 | 240 391.00 | | 240 391.00 |
