| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 107 885.00 | 93 945.00 | 13 940.00 | 107 885.00 |
AT Other tangible assets | 171 202.00 | 159 952.00 | 11 250.00 | 171 202.00 |
BJ TOTAL (I) | 279 087.00 | 253 897.00 | 25 190.00 | 279 087.00 |
BT Goods | 100.00 | | 100.00 | 100.00 |
BX Customers and related accounts | 17 585.00 | | 17 585.00 | 17 585.00 |
BZ Other receivables | 3 466.00 | | 3 466.00 | 3 466.00 |
CD Marketable securities | 315.00 | | 315.00 | 315.00 |
CF Cash and cash equivalents | 389 254.00 | | 389 254.00 | 389 254.00 |
CJ TOTAL (II) | 410 721.00 | | 410 721.00 | 410 721.00 |
CO Grand total (0 to V) | 689 808.00 | 253 897.00 | 435 911.00 | 689 808.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 264 687.00 | 261 762.00 | | 264 687.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 922.00 | 68 925.00 | | 66 922.00 |
DL TOTAL (I) | 339 993.00 | 339 072.00 | | 339 993.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 864.00 | 49 863.00 | | 49 864.00 |
DX Trade payables and related accounts | 7 345.00 | 9 735.00 | | 7 345.00 |
DY Tax and social security liabilities | 20 979.00 | 28 949.00 | | 20 979.00 |
EA Other liabilities | 17 730.00 | 17 730.00 | | 17 730.00 |
EC TOTAL (IV) | 95 917.00 | 106 278.00 | | 95 917.00 |
EE Grand total (I to V) | 435 911.00 | 445 350.00 | | 435 911.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 277 498.00 | | 277 498.00 | 277 498.00 |
FJ Net sales | 277 498.00 | | 277 498.00 | 277 498.00 |
FO Operating subsidies | | | 1 000.00 | |
FQ Other income | | | 75.00 | |
FR Total operating income (I) | | | 278 572.00 | |
FS Purchases of goods (including customs duties) | | | 50 773.00 | |
FW Other purchases and external expenses | | | 53 444.00 | |
FX Taxes, duties, and similar payments | | | 507.00 | |
FY Salaries and Wages | | | 61 807.00 | |
FZ Social Security Contributions | | | 11 864.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 540.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 192 936.00 | |
GG - OPERATING RESULT (I - II) | | | 85 636.00 | |
GL Other interest and similar income | | | 428.00 | |
GP Total financial income (V) | | | 428.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 428.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 064.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 19 142.00 | 19 926.00 | | 19 142.00 |
HL TOTAL REVENUE (I + III + V + VII) | 279 000.00 | 274 052.00 | | 279 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 212 078.00 | 205 127.00 | | 212 078.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 922.00 | 68 925.00 | | 66 922.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 239 357.00 | 14 540.00 | | 239 357.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 239 357.00 | 14 540.00 | | 239 357.00 |
| |
| 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 | 49 864.00 | 49 864.00 | | 49 864.00 |
8B Suppliers and Related Accounts | 7 345.00 | 7 345.00 | | 7 345.00 |
8D Social Security and Other Social Organizations | 20 979.00 | 20 979.00 | | 20 979.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 730.00 | 17 730.00 | | 17 730.00 |
VS Prepaid expenses | 21 051.00 | 21 051.00 | | 21 051.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 051.00 | 21 051.00 | | 21 051.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 95 917.00 | 95 917.00 | | 95 917.00 |
