| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 553 718.00 | 1 549 644.00 | 2 004 073.00 | 3 553 718.00 |
BJ TOTAL (I) | 3 553 718.00 | 1 549 644.00 | 2 004 073.00 | 3 553 718.00 |
BV Advances and down payments on orders | 50.00 | | 50.00 | 50.00 |
BX Customers and related accounts | 453 520.00 | | 453 520.00 | 453 520.00 |
BZ Other receivables | 585 074.00 | | 585 074.00 | 585 074.00 |
CF Cash and cash equivalents | 1 705 331.00 | | 1 705 331.00 | 1 705 331.00 |
CH Prepaid expenses | 13 776.00 | | 13 776.00 | 13 776.00 |
CJ TOTAL (II) | 2 757 752.00 | | 2 757 752.00 | 2 757 752.00 |
CO Grand total (0 to V) | 6 311 469.00 | 1 549 644.00 | 4 761 825.00 | 6 311 469.00 |
| |
| 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 |
DH Retained earnings | 1 111 952.00 | 849 231.00 | | 1 111 952.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 200 145.00 | 262 722.00 | | 200 145.00 |
DL TOTAL (I) | 1 352 798.00 | 1 152 652.00 | | 1 352 798.00 |
DU Loans and Debts from Credit Institutions (3) | | 151 148.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 781 580.00 | 2 751 249.00 | | 2 781 580.00 |
DX Trade payables and related accounts | 443 969.00 | 54 395.00 | | 443 969.00 |
DY Tax and social security liabilities | 77 834.00 | 51 967.00 | | 77 834.00 |
EA Other liabilities | 105 645.00 | | | 105 645.00 |
EC TOTAL (IV) | 3 409 027.00 | 3 008 760.00 | | 3 409 027.00 |
EE Grand total (I to V) | 4 761 825.00 | 4 161 412.00 | | 4 761 825.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 041 478.00 | | 2 041 478.00 | 2 041 478.00 |
FJ Net sales | 2 041 478.00 | | 2 041 478.00 | 2 041 478.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 041 478.00 | |
FW Other purchases and external expenses | | | 1 232 136.00 | |
FX Taxes, duties, and similar payments | | | 73 871.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 141 679.00 | |
GE Other Expenses | | | 8 033.00 | |
GF Total Operating Expenses (II) | | | 1 455 719.00 | |
GG - OPERATING RESULT (I - II) | | | 585 760.00 | |
GR Interest and similar expenses | | | 307 780.00 | |
GU Total financial expenses (VI) | | | 307 780.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -307 780.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 277 979.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 77 834.00 | 102 169.00 | | 77 834.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 041 478.00 | 2 107 214.00 | | 2 041 478.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 841 333.00 | 1 844 492.00 | | 1 841 333.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 200 145.00 | 262 722.00 | | 200 145.00 |
| |
| 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 | 3 553 718.00 | | | 3 553 718.00 |
I4 DECREASES Grand Total | | | 3 553 718.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 553 718.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 553 718.00 | | | 3 553 718.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 407 965.00 | 141 679.00 | | 1 407 965.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 407 965.00 | 141 679.00 | | 1 407 965.00 |
| |
| 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 | 2 781 580.00 | 14 363.00 | | 2 781 580.00 |
8B Suppliers and Related Accounts | 443 969.00 | 443 969.00 | | 443 969.00 |
8E Income Taxes | 77 834.00 | 77 834.00 | | 77 834.00 |
8K Other liabilities (including liabilities related to repo transactions) | 105 645.00 | 105 645.00 | | 105 645.00 |
UX Other trade receivables | 453 520.00 | 453 520.00 | | 453 520.00 |
VB VAT | 149 844.00 | 149 844.00 | | 149 844.00 |
VP Miscellaneous | 813.00 | 813.00 | | 813.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 434 467.00 | 434 467.00 | | 434 467.00 |
VS Prepaid expenses | 13 776.00 | 13 776.00 | | 13 776.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 052 420.00 | 1 052 420.00 | | 1 052 420.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 409 027.00 | 641 810.00 | | 3 409 027.00 |
