| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 10 157.00 | 10 157.00 | | 10 157.00 |
AH Goodwill | 105 000.00 | | 105 000.00 | 105 000.00 |
AR Technical installations, industrial equipment and tools | 69 058.00 | 58 386.00 | 10 672.00 | 69 058.00 |
AT Other tangible assets | 25 102.00 | 12 118.00 | 12 984.00 | 25 102.00 |
BH Other financial assets | 1 572.00 | | 1 572.00 | 1 572.00 |
BJ TOTAL (I) | 210 888.00 | 80 660.00 | 130 228.00 | 210 888.00 |
BL Raw materials, supplies | 1 841.00 | | 1 841.00 | 1 841.00 |
BZ Other receivables | 1 090.00 | | 1 090.00 | 1 090.00 |
CD Marketable securities | 119 000.00 | | 119 000.00 | 119 000.00 |
CF Cash and cash equivalents | 26 978.00 | | 26 978.00 | 26 978.00 |
CH Prepaid expenses | 540.00 | | 540.00 | 540.00 |
CJ TOTAL (II) | 149 450.00 | | 149 450.00 | 149 450.00 |
CO Grand total (0 to V) | 360 338.00 | 80 660.00 | 279 678.00 | 360 338.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 1 006.00 | 1 006.00 | | 1 006.00 |
DH Retained earnings | 174 318.00 | 158 409.00 | | 174 318.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 388.00 | 15 909.00 | | 32 388.00 |
DL TOTAL (I) | 240 711.00 | 208 323.00 | | 240 711.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 195.00 | 4 948.00 | | 2 195.00 |
DX Trade payables and related accounts | 8 716.00 | 7 617.00 | | 8 716.00 |
DY Tax and social security liabilities | 27 148.00 | 17 167.00 | | 27 148.00 |
EA Other liabilities | 908.00 | 1 210.00 | | 908.00 |
EC TOTAL (IV) | 38 967.00 | 30 942.00 | | 38 967.00 |
EE Grand total (I to V) | 279 678.00 | 239 266.00 | | 279 678.00 |
EG Accrued income and payables due within one year | 38 967.00 | 30 942.00 | | 38 967.00 |
EI Including equity loans | 2 195.00 | | | 2 195.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 234 051.00 | | 234 051.00 | 234 051.00 |
FJ Net sales | 234 051.00 | | 234 051.00 | 234 051.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 552.00 | |
FQ Other income | | | 131.00 | |
FR Total operating income (I) | | | 244 733.00 | |
FS Purchases of goods (including customs duties) | | | 8 512.00 | |
FU Purchases of raw materials and other supplies | | | 61 523.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 42 933.00 | |
FX Taxes, duties, and similar payments | | | 2 485.00 | |
FY Salaries and Wages | | | 73 377.00 | |
FZ Social Security Contributions | | | 12 386.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 574.00 | |
GE Other Expenses | | | 47.00 | |
GF Total Operating Expenses (II) | | | 206 839.00 | |
GG - OPERATING RESULT (I - II) | | | 37 894.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 210.00 | |
GP Total financial income (V) | | | 210.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 210.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 12 946.00 | | |
HH Total exceptional expenses (VIII) | | 12 946.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -12 946.00 | | |
HK Income tax | 5 716.00 | 2 507.00 | | 5 716.00 |
HL TOTAL REVENUE (I + III + V + VII) | 244 943.00 | 237 175.00 | | 244 943.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 212 555.00 | 221 266.00 | | 212 555.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 388.00 | 15 909.00 | | 32 388.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 75 086.00 | 5 574.00 | | 75 086.00 |
PE DEPRECIATION Total including other intangible assets | 10 157.00 | | | 10 157.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 64 929.00 | 5 574.00 | | 64 929.00 |
| |
| 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 | 8 716.00 | 8 716.00 | | 8 716.00 |
8D Social Security and Other Social Organizations | 27 148.00 | 27 148.00 | | 27 148.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 103.00 | 3 103.00 | | 3 103.00 |
UT Other financial assets | 1 572.00 | | | 1 572.00 |
UX Other trade receivables | 1 090.00 | 1 090.00 | | 1 090.00 |
VA Doubtful or disputed receivables | | | 1 572.00 | |
VS Prepaid expenses | 540.00 | 540.00 | | 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 202.00 | 1 630.00 | 1 572.00 | 3 202.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 967.00 | 38 967.00 | | 38 967.00 |
