| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1.00 | | 1.00 | 1.00 |
AR Technical installations, industrial equipment and tools | 1 800.00 | 1 350.00 | 450.00 | 1 800.00 |
AT Other tangible assets | 2 557.00 | 1 500.00 | 1 057.00 | 2 557.00 |
BJ TOTAL (I) | 24 664.00 | 2 850.00 | 21 814.00 | 24 664.00 |
BX Customers and related accounts | 64 218.00 | | 64 218.00 | 64 218.00 |
BZ Other receivables | 171 022.00 | | 171 022.00 | 171 022.00 |
CD Marketable securities | 288.00 | | 288.00 | 288.00 |
CF Cash and cash equivalents | 438 511.00 | | 438 511.00 | 438 511.00 |
CJ TOTAL (II) | 674 038.00 | | 674 038.00 | 674 038.00 |
CO Grand total (0 to V) | 698 702.00 | 2 850.00 | 695 852.00 | 698 702.00 |
CU Other investments | 20 306.00 | | 20 306.00 | 20 306.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200.00 | 200.00 | | 200.00 |
DD Legal reserve (1) | 20.00 | | | 20.00 |
DH Retained earnings | 653.00 | | | 653.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 682 232.00 | 650 673.00 | | 682 232.00 |
DL TOTAL (I) | 683 105.00 | 650 873.00 | | 683 105.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 213.00 | | |
DX Trade payables and related accounts | 4 745.00 | 5 448.00 | | 4 745.00 |
DY Tax and social security liabilities | 8 001.00 | 280 342.00 | | 8 001.00 |
EA Other liabilities | | 6 662.00 | | |
EC TOTAL (IV) | 12 746.00 | 292 664.00 | | 12 746.00 |
EE Grand total (I to V) | 695 852.00 | 943 537.00 | | 695 852.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 140 814.00 | | 1 140 814.00 | 1 140 814.00 |
FJ Net sales | 1 140 814.00 | | 1 140 814.00 | 1 140 814.00 |
FO Operating subsidies | | | 35 571.00 | |
FQ Other income | | | 3 764.00 | |
FR Total operating income (I) | | | 1 180 149.00 | |
FU Purchases of raw materials and other supplies | | | 325.00 | |
FW Other purchases and external expenses | | | 72 203.00 | |
FX Taxes, duties, and similar payments | | | -575.00 | |
FY Salaries and Wages | | | 101 105.00 | |
FZ Social Security Contributions | | | 58 045.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 452.00 | |
GE Other Expenses | | | 6 480.00 | |
GF Total Operating Expenses (II) | | | 239 036.00 | |
GG - OPERATING RESULT (I - II) | | | 941 113.00 | |
GR Interest and similar expenses | | | 451.00 | |
GU Total financial expenses (VI) | | | 451.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -451.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 940 662.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 258 430.00 | 280 342.00 | | 258 430.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 180 149.00 | 1 475 144.00 | | 1 180 149.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 497 917.00 | 824 471.00 | | 497 917.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 682 232.00 | 650 673.00 | | 682 232.00 |
HP References: Equipment leasing | 17 919.00 | 28 420.00 | | 17 919.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 398.00 | 1 452.00 | | 1 398.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 398.00 | 1 452.00 | | 1 398.00 |
| |
| 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 | 4 745.00 | 4 745.00 | | 4 745.00 |
8D Social Security and Other Social Organizations | 8 001.00 | 8 001.00 | | 8 001.00 |
VS Prepaid expenses | 235 239.00 | 235 239.00 | | 235 239.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 235 239.00 | 235 239.00 | | 235 239.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 746.00 | 12 746.00 | | 12 746.00 |
