| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 6 464.00 | | 6 464.00 | 6 464.00 |
AP Buildings | 3 147.00 | 3 147.00 | | 3 147.00 |
AT Other tangible assets | 121 928.00 | 120 146.00 | 1 782.00 | 121 928.00 |
BH Other financial assets | 21.00 | | 21.00 | 21.00 |
BJ TOTAL (I) | 131 559.00 | 123 292.00 | 8 267.00 | 131 559.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 472 872.00 | | 472 872.00 | 472 872.00 |
CF Cash and cash equivalents | 2 520.00 | | 2 520.00 | 2 520.00 |
CH Prepaid expenses | 1 395.00 | | 1 395.00 | 1 395.00 |
CJ TOTAL (II) | 476 787.00 | | 476 787.00 | 476 787.00 |
CO Grand total (0 to V) | 608 346.00 | 123 292.00 | 485 054.00 | 608 346.00 |
CP Shares due in less than one year | 21.00 | | | 21.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 98 025.00 | 98 025.00 | | 98 025.00 |
DH Retained earnings | 111 930.00 | | | 111 930.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 160 948.00 | 111 930.00 | | 160 948.00 |
DL TOTAL (I) | 411 603.00 | 250 655.00 | | 411 603.00 |
DU Loans and Debts from Credit Institutions (3) | 37.00 | 89.00 | | 37.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 545.00 | 40 500.00 | | 50 545.00 |
DX Trade payables and related accounts | 936.00 | 1 006.00 | | 936.00 |
DY Tax and social security liabilities | 21 933.00 | 51 944.00 | | 21 933.00 |
EC TOTAL (IV) | 73 451.00 | 93 539.00 | | 73 451.00 |
EE Grand total (I to V) | 485 054.00 | 344 194.00 | | 485 054.00 |
EG Accrued income and payables due within one year | 32 951.00 | 93 539.00 | | 32 951.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 37.00 | 89.00 | | 37.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 238 241.00 | | 238 241.00 | 238 241.00 |
FJ Net sales | 238 241.00 | | 238 241.00 | 238 241.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 238 241.00 | |
FW Other purchases and external expenses | | | 4 125.00 | |
FX Taxes, duties, and similar payments | | | 9 322.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 288.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 15 736.00 | |
GG - OPERATING RESULT (I - II) | | | 222 506.00 | |
GL Other interest and similar income | | | 1 272.00 | |
GP Total financial income (V) | | | 1 272.00 | |
GR Interest and similar expenses | | | 238.00 | |
GU Total financial expenses (VI) | | | 238.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 033.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 223 539.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 3 300.00 | | |
HH Total exceptional expenses (VIII) | | 3 300.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 300.00 | | |
HK Income tax | 62 591.00 | 43 528.00 | | 62 591.00 |
HL TOTAL REVENUE (I + III + V + VII) | 239 513.00 | 176 124.00 | | 239 513.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 565.00 | 64 194.00 | | 78 565.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 160 948.00 | 111 930.00 | | 160 948.00 |
| |
| 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 | 131 559.00 | | | 131 559.00 |
I3 DECREASES Total Financial Fixed Assets | | | 21.00 | |
I4 DECREASES Grand Total | | | 131 559.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 131 538.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 131 538.00 | | | 131 538.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 21.00 | | | 21.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 121 004.00 | 2 288.00 | | 121 004.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 121 004.00 | 2 288.00 | | 121 004.00 |
| |
| 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 | 40 500.00 | | | 40 500.00 |
8B Suppliers and Related Accounts | 936.00 | 936.00 | | 936.00 |
UT Other financial assets | 21.00 | 21.00 | | 21.00 |
VB VAT | 156.00 | 156.00 | | 156.00 |
VC Group and associates | 472 716.00 | 472 716.00 | | 472 716.00 |
VG Loans with a maturity of up to one year at origin | 37.00 | 37.00 | | 37.00 |
VI Group and Associates | 10 045.00 | 10 045.00 | | 10 045.00 |
VS Prepaid expenses | 1 395.00 | 1 395.00 | | 1 395.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 474 288.00 | 474 288.00 | | 474 288.00 |
VW VAT | 21 933.00 | 21 933.00 | | 21 933.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 451.00 | 32 951.00 | | 73 451.00 |
