| |
| 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 | 633.00 | 246.00 | 387.00 | 633.00 |
AT Other tangible assets | 21 972.00 | 4 793.00 | 17 178.00 | 21 972.00 |
BJ TOTAL (I) | 732 354.00 | 5 039.00 | 727 315.00 | 732 354.00 |
BV Advances and down payments on orders | 4 246.00 | | 4 246.00 | 4 246.00 |
BX Customers and related accounts | 441 669.00 | | 441 669.00 | 441 669.00 |
BZ Other receivables | 69 553.00 | | 69 553.00 | 69 553.00 |
CF Cash and cash equivalents | 338 101.00 | | 338 101.00 | 338 101.00 |
CH Prepaid expenses | 1 063.00 | | 1 063.00 | 1 063.00 |
CJ TOTAL (II) | 854 631.00 | | 854 631.00 | 854 631.00 |
CO Grand total (0 to V) | 1 586 985.00 | 5 039.00 | 1 581 946.00 | 1 586 985.00 |
CR Shares due in more than one year | 816.00 | | | 816.00 |
CU Other investments | 709 750.00 | | 709 750.00 | 709 750.00 |
| |
| 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 |
DH Retained earnings | 455 584.00 | 117 387.00 | | 455 584.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 501 198.00 | 481 197.00 | | 501 198.00 |
DL TOTAL (I) | 967 782.00 | 609 584.00 | | 967 782.00 |
DU Loans and Debts from Credit Institutions (3) | 195.00 | 228.00 | | 195.00 |
DV Miscellaneous Loans and Financial Debts (4) | 654.00 | 1 184.00 | | 654.00 |
DX Trade payables and related accounts | 340 668.00 | 300 469.00 | | 340 668.00 |
DY Tax and social security liabilities | 239 920.00 | 183 154.00 | | 239 920.00 |
EA Other liabilities | 2 629.00 | 328 478.00 | | 2 629.00 |
EB Prepaid income (2) | 30 098.00 | 16 837.00 | | 30 098.00 |
EC TOTAL (IV) | 614 164.00 | 830 350.00 | | 614 164.00 |
EE Grand total (I to V) | 1 581 946.00 | 1 439 934.00 | | 1 581 946.00 |
EG Accrued income and payables due within one year | 614 164.00 | 830 350.00 | | 614 164.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 195.00 | 228.00 | | 195.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 681 879.00 | | 1 681 879.00 | 1 681 879.00 |
FJ Net sales | 1 681 879.00 | | 1 681 879.00 | 1 681 879.00 |
FM Inventory production | | | | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 1 681 886.00 | |
FU Purchases of raw materials and other supplies | | | 9 443.00 | |
FW Other purchases and external expenses | | | 1 072 488.00 | |
FX Taxes, duties, and similar payments | | | 10 016.00 | |
FY Salaries and Wages | | | 191 590.00 | |
FZ Social Security Contributions | | | 97 994.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 810.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 1 385 347.00 | |
GG - OPERATING RESULT (I - II) | | | 296 540.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 330 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 330 000.00 | |
GR Interest and similar expenses | | | 436.00 | |
GU Total financial expenses (VI) | | | 436.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 329 564.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 626 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | -1 540.00 | 38 819.00 | | -1 540.00 |
HD Total exceptional income (VII) | -1 540.00 | 38 819.00 | | -1 540.00 |
HE Exceptional expenses on management operations | 45 700.00 | 3 722.00 | | 45 700.00 |
HH Total exceptional expenses (VIII) | 45 700.00 | 3 722.00 | | 45 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -47 240.00 | 35 097.00 | | -47 240.00 |
HK Income tax | 77 666.00 | 72 082.00 | | 77 666.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 010 346.00 | 2 054 008.00 | | 2 010 346.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 509 148.00 | 1 572 811.00 | | 1 509 148.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 501 198.00 | 481 197.00 | | 501 198.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | 1 230.00 | 3 810.00 | | 1 230.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 233.00 | | 1 371.00 | 21 233.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 730 983.00 | | 1 371.00 | 730 983.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 230.00 | 3 810.00 | | 1 230.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 230.00 | 3 810.00 | | 1 230.00 |
| |
| 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 | 340 668.00 | 340 668.00 | | 340 668.00 |
8D Social Security and Other Social Organizations | 239 920.00 | 239 920.00 | | 239 920.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 283.00 | 3 283.00 | | 3 283.00 |
8L Deferred income | 30 098.00 | 30 098.00 | | 30 098.00 |
VG Loans with a maturity of up to one year at origin | 195.00 | 195.00 | | 195.00 |
VS Prepaid expenses | 512 284.00 | 512 284.00 | | 512 284.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 512 284.00 | 512 284.00 | | 512 284.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 614 164.00 | 614 164.00 | | 614 164.00 |
