| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 886 910.00 | | 1 886 910.00 | 1 886 910.00 |
AP Buildings | 4 121 273.00 | 2 858 411.00 | 1 262 861.00 | 4 121 273.00 |
AV Fixed assets in progress | 3 390.00 | | 3 390.00 | 3 390.00 |
BJ TOTAL (I) | 6 011 573.00 | 2 858 411.00 | 3 153 161.00 | 6 011 573.00 |
BV Advances and down payments on orders | 26 236.00 | | 26 236.00 | 26 236.00 |
BX Customers and related accounts | 1 163 953.00 | 494 818.00 | 669 135.00 | 1 163 953.00 |
BZ Other receivables | 109 377.00 | | 109 377.00 | 109 377.00 |
CF Cash and cash equivalents | 186 256.00 | | 186 256.00 | 186 256.00 |
CJ TOTAL (II) | 1 485 823.00 | 494 818.00 | 991 005.00 | 1 485 823.00 |
CO Grand total (0 to V) | 7 497 397.00 | 3 353 230.00 | 4 144 167.00 | 7 497 397.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500.00 | 3 500.00 | | 3 500.00 |
DH Retained earnings | 2 512 835.00 | 2 514 202.00 | | 2 512 835.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 648 323.00 | 838 633.00 | | 648 323.00 |
DL TOTAL (I) | 3 164 659.00 | 3 356 335.00 | | 3 164 659.00 |
DV Miscellaneous Loans and Financial Debts (4) | 442 854.00 | 366 730.00 | | 442 854.00 |
DW Advances and down payments received on current orders | 251.00 | 251.00 | | 251.00 |
DX Trade payables and related accounts | 91 601.00 | 26 099.00 | | 91 601.00 |
DY Tax and social security liabilities | 177 504.00 | 80 380.00 | | 177 504.00 |
EA Other liabilities | 267 296.00 | | | 267 296.00 |
EC TOTAL (IV) | 979 507.00 | 473 461.00 | | 979 507.00 |
EE Grand total (I to V) | 4 144 167.00 | 3 829 796.00 | | 4 144 167.00 |
EI Including equity loans | 442 854.00 | | | 442 854.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 595 257.00 | | 1 595 257.00 | 1 595 257.00 |
FJ Net sales | 1 595 257.00 | | 1 595 257.00 | 1 595 257.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 595 260.00 | |
FW Other purchases and external expenses | | | 190 087.00 | |
FX Taxes, duties, and similar payments | | | 113 170.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 70 837.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 317 750.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 691 846.00 | |
GG - OPERATING RESULT (I - II) | | | 903 414.00 | |
GR Interest and similar expenses | | | 2 964.00 | |
GU Total financial expenses (VI) | | | 2 964.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 964.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 900 449.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 929.00 | | |
HH Total exceptional expenses (VIII) | | 929.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -929.00 | | |
HK Income tax | 252 126.00 | 355 454.00 | | 252 126.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 595 260.00 | 1 613 701.00 | | 1 595 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 946 936.00 | 775 068.00 | | 946 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 648 323.00 | 838 633.00 | | 648 323.00 |
| |
| 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 | 6 011 573.00 | | | 6 011 573.00 |
I4 DECREASES Grand Total | | | 6 011 573.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 011 573.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 011 573.00 | | | 6 011 573.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 787 574.00 | 70 837.00 | | 2 787 574.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 787 574.00 | 70 837.00 | | 2 787 574.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 177 069.00 | 317 750.00 | 1.00 | 177 069.00 |
7B Total provisions for depreciation | 177 069.00 | 317 750.00 | 1.00 | 177 069.00 |
7C Grand total | 177 069.00 | 317 750.00 | 1.00 | 177 069.00 |
UE of which provisions and reversals: - Operating | | 317 750.00 | 1.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 442 854.00 | | | 442 854.00 |
8B Suppliers and Related Accounts | 91 601.00 | 91 601.00 | | 91 601.00 |
8K Other liabilities (including liabilities related to repo transactions) | 124 332.00 | 124 332.00 | | 124 332.00 |
UX Other trade receivables | 1 163 953.00 | 1 163 953.00 | | 1 163 953.00 |
VB VAT | 26 899.00 | 26 899.00 | | 26 899.00 |
VI Group and Associates | 142 964.00 | 142 964.00 | | 142 964.00 |
VM Income taxes | 82 478.00 | 82 478.00 | | 82 478.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 885.00 | 1 885.00 | | 1 885.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 273 331.00 | 1 273 331.00 | | 1 273 331.00 |
VW VAT | 175 619.00 | 175 619.00 | | 175 619.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 979 256.00 | 536 402.00 | | 979 256.00 |
