| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 159 977.00 | 134 653.00 | 25 324.00 | 159 977.00 |
BH Other financial assets | 27 028.00 | | 27 028.00 | 27 028.00 |
BJ TOTAL (I) | 187 005.00 | 134 653.00 | 52 352.00 | 187 005.00 |
BV Advances and down payments on orders | 30 535.00 | | 30 535.00 | 30 535.00 |
BZ Other receivables | 851 917.00 | | 851 917.00 | 851 917.00 |
CF Cash and cash equivalents | 137 771.00 | | 137 771.00 | 137 771.00 |
CJ TOTAL (II) | 1 020 223.00 | | 1 020 223.00 | 1 020 223.00 |
CO Grand total (0 to V) | 1 207 228.00 | 134 653.00 | 1 072 575.00 | 1 207 228.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 724 698.00 | 562 791.00 | | 724 698.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 158 660.00 | 161 907.00 | | 158 660.00 |
DL TOTAL (I) | 891 608.00 | 732 948.00 | | 891 608.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 147.00 | 5 147.00 | | 5 147.00 |
DX Trade payables and related accounts | 29 719.00 | 34 053.00 | | 29 719.00 |
DY Tax and social security liabilities | 146 073.00 | 128 508.00 | | 146 073.00 |
EA Other liabilities | 28.00 | 1.00 | | 28.00 |
EC TOTAL (IV) | 180 967.00 | 167 708.00 | | 180 967.00 |
EE Grand total (I to V) | 1 072 575.00 | 900 656.00 | | 1 072 575.00 |
EI Including equity loans | 5 147.00 | | | 5 147.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 1 830 733.00 | 1 830 733.00 | |
FJ Net sales | | 1 830 733.00 | 1 830 733.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 137.00 | |
FR Total operating income (I) | | | 1 841 870.00 | |
FW Other purchases and external expenses | | | 337 615.00 | |
FX Taxes, duties, and similar payments | | | 28 164.00 | |
FY Salaries and Wages | | | 942 416.00 | |
FZ Social Security Contributions | | | 422 724.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 360.00 | |
GF Total Operating Expenses (II) | | | 1 737 280.00 | |
GG - OPERATING RESULT (I - II) | | | 104 590.00 | |
GS Negative differences of foreign exchange | | | 964.00 | |
GU Total financial expenses (VI) | | | 964.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -964.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103 626.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -55 034.00 | -57 490.00 | | -55 034.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 841 870.00 | 1 844 694.00 | | 1 841 870.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 683 210.00 | 1 682 788.00 | | 1 683 210.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 158 660.00 | 161 907.00 | | 158 660.00 |
| |
| 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 | 158 086.00 | | 28 919.00 | 158 086.00 |
I3 DECREASES Total Financial Fixed Assets | | | 27 028.00 | |
I4 DECREASES Grand Total | | | 187 005.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 159 977.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 131 057.00 | | 28 919.00 | 131 057.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 028.00 | | | 27 028.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 128 292.00 | 6 360.00 | | 128 292.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 128 292.00 | 6 360.00 | | 128 292.00 |
| |
| 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 | 29 719.00 | 29 719.00 | | 29 719.00 |
8C Staff and Related Accounts | 146 073.00 | 146 073.00 | | 146 073.00 |
8K Other liabilities (including liabilities related to repo transactions) | 28.00 | 28.00 | | 28.00 |
UT Other financial assets | 27 028.00 | | 27 028.00 | 27 028.00 |
VB VAT | 3 908.00 | 3 908.00 | | 3 908.00 |
VC Group and associates | 735 485.00 | 735 485.00 | | 735 485.00 |
VI Group and Associates | 5 147.00 | 5 147.00 | | 5 147.00 |
VN Other taxes, similar payments | 112 524.00 | 112 524.00 | | 112 524.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 878 945.00 | 851 917.00 | 27 028.00 | 878 945.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 180 967.00 | 180 967.00 | | 180 967.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 12.00 | | | 12.00 |
