| |
| 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 | 26 478.00 | 19 105.00 | 7 373.00 | 26 478.00 |
AT Other tangible assets | 209 999.00 | 162 111.00 | 47 888.00 | 209 999.00 |
BH Other financial assets | 23 523.00 | | 23 523.00 | 23 523.00 |
BJ TOTAL (I) | 260 000.00 | 181 216.00 | 78 784.00 | 260 000.00 |
BN Goods in progress | 1 429 055.00 | | 1 429 055.00 | 1 429 055.00 |
BX Customers and related accounts | 2 015 160.00 | | 2 015 160.00 | 2 015 160.00 |
BZ Other receivables | 60 451.00 | | 60 451.00 | 60 451.00 |
CF Cash and cash equivalents | 915 787.00 | | 915 787.00 | 915 787.00 |
CJ TOTAL (II) | 4 420 452.00 | | 4 420 452.00 | 4 420 452.00 |
CO Grand total (0 to V) | 4 680 453.00 | 181 216.00 | 4 499 237.00 | 4 680 453.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 811 640.00 | 775 285.00 | | 811 640.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 374 036.00 | 336 354.00 | | 374 036.00 |
DL TOTAL (I) | 1 196 675.00 | 1 122 640.00 | | 1 196 675.00 |
DU Loans and Debts from Credit Institutions (3) | 1 251.00 | 1 148.00 | | 1 251.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 446.00 | 163 346.00 | | 4 446.00 |
DX Trade payables and related accounts | 612 537.00 | 603 322.00 | | 612 537.00 |
DY Tax and social security liabilities | 964 087.00 | 931 049.00 | | 964 087.00 |
EB Prepaid income (2) | 1 720 241.00 | 1 441 247.00 | | 1 720 241.00 |
EC TOTAL (IV) | 3 302 561.00 | 3 140 112.00 | | 3 302 561.00 |
EE Grand total (I to V) | 4 499 237.00 | 4 262 752.00 | | 4 499 237.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 713 337.00 | | 5 713 337.00 | 5 713 337.00 |
FJ Net sales | 5 713 337.00 | | 5 713 337.00 | 5 713 337.00 |
FM Inventory production | | | 288 736.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 25 958.00 | |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 6 028 050.00 | |
FU Purchases of raw materials and other supplies | | | 1 608 293.00 | |
FW Other purchases and external expenses | | | 1 760 578.00 | |
FX Taxes, duties, and similar payments | | | 105 927.00 | |
FY Salaries and Wages | | | 1 283 398.00 | |
FZ Social Security Contributions | | | 674 420.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 551.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 5 456 182.00 | |
GG - OPERATING RESULT (I - II) | | | 571 868.00 | |
GR Interest and similar expenses | | | 55 254.00 | |
GU Total financial expenses (VI) | | | 55 254.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -55 254.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 516 614.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 153.00 | | | 153.00 |
HB Exceptional income from capital transactions | 833.00 | 833.00 | | 833.00 |
HD Total exceptional income (VII) | 986.00 | 833.00 | | 986.00 |
HE Exceptional expenses on management operations | 795.00 | 5 254.00 | | 795.00 |
HH Total exceptional expenses (VIII) | 795.00 | 5 254.00 | | 795.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 192.00 | -4 420.00 | | 192.00 |
HK Income tax | 142 770.00 | 127 907.00 | | 142 770.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 029 037.00 | 5 438 421.00 | | 6 029 037.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 655 001.00 | 5 102 067.00 | | 5 655 001.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 374 036.00 | 336 354.00 | | 374 036.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 157 780.00 | 23 551.00 | 115.00 | 157 780.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 157 780.00 | 23 551.00 | 115.00 | 157 780.00 |
| |
| 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 | 4 446.00 | 4 446.00 | | 4 446.00 |
8B Suppliers and Related Accounts | 612 537.00 | 612 537.00 | | 612 537.00 |
8D Social Security and Other Social Organizations | 964 087.00 | 964 087.00 | | 964 087.00 |
8L Deferred income | 1 720 241.00 | 1 720 241.00 | | 1 720 241.00 |
UT Other financial assets | 23 523.00 | | 23 523.00 | 23 523.00 |
VG Loans with a maturity of up to one year at origin | 1 251.00 | 1 251.00 | | 1 251.00 |
VS Prepaid expenses | 2 075 611.00 | 2 075 611.00 | | 2 075 611.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 099 134.00 | 2 075 611.00 | 23 523.00 | 2 099 134.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 302 561.00 | 3 302 561.00 | | 3 302 561.00 |
