| |
| 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 | | | 27 770.00 | |
AT Other tangible assets | | | 21 105.00 | |
BJ TOTAL (I) | | | 48 875.00 | |
BX Customers and related accounts | | | 13 381.00 | |
BZ Other receivables | | | 5 725.00 | |
CF Cash and cash equivalents | | | 134 160.00 | |
CJ TOTAL (II) | | | 153 266.00 | |
CO Grand total (0 to V) | | | 202 141.00 | |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 781.00 | 17 088.00 | | 32 781.00 |
DL TOTAL (I) | 43 781.00 | 28 088.00 | | 43 781.00 |
DU Loans and Debts from Credit Institutions (3) | 39 484.00 | 22 923.00 | | 39 484.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 108.00 | 48 155.00 | | 66 108.00 |
DX Trade payables and related accounts | 24 248.00 | 15 810.00 | | 24 248.00 |
DY Tax and social security liabilities | 28 520.00 | 27 210.00 | | 28 520.00 |
EC TOTAL (IV) | 158 359.00 | 114 097.00 | | 158 359.00 |
EE Grand total (I to V) | 202 141.00 | 142 185.00 | | 202 141.00 |
EG Accrued income and payables due within one year | 132 240.00 | 97 346.00 | | 132 240.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 187 567.00 | | 187 567.00 | 187 567.00 |
FJ Net sales | 187 567.00 | | 187 567.00 | 187 567.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 219.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 190 795.00 | |
FW Other purchases and external expenses | | | 38 908.00 | |
FX Taxes, duties, and similar payments | | | 1 565.00 | |
FY Salaries and Wages | | | 69 785.00 | |
FZ Social Security Contributions | | | 14 875.00 | |
GB Operating Expenses - Provisions | | | 15 058.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 140 205.00 | |
GG - OPERATING RESULT (I - II) | | | 50 590.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 122.00 | |
GU Total financial expenses (VI) | | | 1 122.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 468.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 469.00 | | |
HB Exceptional income from capital transactions | 200.00 | | | 200.00 |
HD Total exceptional income (VII) | 200.00 | 469.00 | | 200.00 |
HE Exceptional expenses on management operations | 1 129.00 | 304.00 | | 1 129.00 |
HH Total exceptional expenses (VIII) | 1 129.00 | 304.00 | | 1 129.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -929.00 | 165.00 | | -929.00 |
HJ Employee participation in company results | 9 894.00 | 4 985.00 | | 9 894.00 |
HK Income tax | 5 865.00 | 3 016.00 | | 5 865.00 |
HL TOTAL REVENUE (I + III + V + VII) | 190 995.00 | 153 382.00 | | 190 995.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 158 214.00 | 136 294.00 | | 158 214.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 781.00 | 17 088.00 | | 32 781.00 |
| |
| 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 | 65 856.00 | | 35 295.00 | 65 856.00 |
I4 DECREASES Grand Total | | 9 000.00 | 92 152.00 | |
IY DECREASES Total Tangible Fixed Assets | | 9 000.00 | 92 152.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 856.00 | | 35 295.00 | 65 856.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 37 219.00 | 15 058.00 | 9 000.00 | 37 219.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 219.00 | 15 058.00 | 9 000.00 | 37 219.00 |
| |
| 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 | 24 248.00 | 24 248.00 | | 24 248.00 |
8K Other liabilities (including liabilities related to repo transactions) | 94 627.00 | 94 627.00 | | 94 627.00 |
VG Loans with a maturity of up to one year at origin | 39 484.00 | 13 364.00 | 26 120.00 | 39 484.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19 106.00 | 19 106.00 | | 19 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 106.00 | 19 106.00 | | 19 106.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 158 359.00 | 132 240.00 | 26 120.00 | 158 359.00 |
