| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 959.00 | 3 959.00 | | 3 959.00 |
AR Technical installations, industrial equipment and tools | 1 411.00 | 374.00 | 1 037.00 | 1 411.00 |
AT Other tangible assets | 2 054 739.00 | 1 460 858.00 | 593 880.00 | 2 054 739.00 |
BF Loans | 212 100.00 | | 212 100.00 | 212 100.00 |
BJ TOTAL (I) | 2 272 241.00 | 1 465 192.00 | 807 049.00 | 2 272 241.00 |
BV Advances and down payments on orders | 6 000.00 | | 6 000.00 | 6 000.00 |
BX Customers and related accounts | 926 221.00 | | 926 221.00 | 926 221.00 |
BZ Other receivables | 89 244.00 | | 89 244.00 | 89 244.00 |
CF Cash and cash equivalents | 156 780.00 | | 156 780.00 | 156 780.00 |
CH Prepaid expenses | 6 360.00 | | 6 360.00 | 6 360.00 |
CJ TOTAL (II) | 1 184 605.00 | | 1 184 605.00 | 1 184 605.00 |
CO Grand total (0 to V) | 3 456 845.00 | 1 465 192.00 | 1 991 654.00 | 3 456 845.00 |
CP Shares due in less than one year | 2 100.00 | | | 2 100.00 |
CU Other investments | 32.00 | | 32.00 | 32.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DE Statutory or contractual reserves | 496 021.00 | 409 646.00 | | 496 021.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 142 741.00 | 136 375.00 | | 142 741.00 |
DJ Investment subsidies | 6 558.00 | | | 6 558.00 |
DL TOTAL (I) | 755 320.00 | 656 021.00 | | 755 320.00 |
DV Miscellaneous Loans and Financial Debts (4) | 566.00 | 13 600.00 | | 566.00 |
DX Trade payables and related accounts | 414 928.00 | 381 046.00 | | 414 928.00 |
DY Tax and social security liabilities | 552 658.00 | 630 235.00 | | 552 658.00 |
EA Other liabilities | 268 181.00 | 578 707.00 | | 268 181.00 |
EC TOTAL (IV) | 1 236 334.00 | 1 603 588.00 | | 1 236 334.00 |
EE Grand total (I to V) | 1 991 654.00 | 2 259 609.00 | | 1 991 654.00 |
EG Accrued income and payables due within one year | 1 236 334.00 | 1 603 588.00 | | 1 236 334.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 331 390.00 | | 4 331 390.00 | 4 331 390.00 |
FJ Net sales | 4 331 390.00 | | 4 331 390.00 | 4 331 390.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 39 777.00 | |
FQ Other income | | | 19 795.00 | |
FR Total operating income (I) | | | 4 390 963.00 | |
FW Other purchases and external expenses | | | 1 893 793.00 | |
FX Taxes, duties, and similar payments | | | 60 673.00 | |
FY Salaries and Wages | | | 1 319 635.00 | |
FZ Social Security Contributions | | | 516 201.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 358 267.00 | |
GE Other Expenses | | | 8 039.00 | |
GF Total Operating Expenses (II) | | | 4 156 609.00 | |
GG - OPERATING RESULT (I - II) | | | 234 354.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GK Income from other securities and fixed asset receivables | | | 2 100.00 | |
GP Total financial income (V) | | | 2 100.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 100.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 236 454.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 39 777.00 | 34 541.00 | | 39 777.00 |
HB Exceptional income from capital transactions | 11 942.00 | 8 750.00 | | 11 942.00 |
HD Total exceptional income (VII) | 11 942.00 | 8 750.00 | | 11 942.00 |
HE Exceptional expenses on management operations | 35.00 | 305.00 | | 35.00 |
HF Exceptional expenses on capital transactions | | 1 492.00 | | |
HH Total exceptional expenses (VIII) | 35.00 | 1 797.00 | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 907.00 | 6 953.00 | | 11 907.00 |
HJ Employee participation in company results | 54 142.00 | 49 001.00 | | 54 142.00 |
HK Income tax | 51 478.00 | 53 793.00 | | 51 478.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 405 005.00 | 3 979 814.00 | | 4 405 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 262 264.00 | 3 843 439.00 | | 4 262 264.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 142 741.00 | 136 375.00 | | 142 741.00 |
| |
| 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 | 1 870 403.00 | | 588 617.00 | 1 870 403.00 |
I3 DECREASES Total Financial Fixed Assets | | | 212 132.00 | |
I4 DECREASES Grand Total | | 186 780.00 | 2 272 241.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
IO DECREASES Total including other intangible assets | | | 3 959.00 | |
IY DECREASES Total Tangible Fixed Assets | | 186 780.00 | 2 056 150.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 959.00 | | | 3 959.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 656 412.00 | | 586 517.00 | 1 656 412.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 210 032.00 | | 2 100.00 | 210 032.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 293 705.00 | 358 267.00 | 186 780.00 | 1 293 705.00 |
PE DEPRECIATION Total including other intangible assets | 3 959.00 | | | 3 959.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 289 746.00 | 358 267.00 | 186 780.00 | 1 289 746.00 |
| |
| 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 | 414 928.00 | 414 928.00 | | 414 928.00 |
8C Staff and Related Accounts | 175 184.00 | 175 184.00 | | 175 184.00 |
8D Social Security and Other Social Organizations | 177 775.00 | 177 775.00 | | 177 775.00 |
8K Other liabilities (including liabilities related to repo transactions) | 268 181.00 | 268 181.00 | | 268 181.00 |
UP Loans | 212 100.00 | 2 100.00 | 210 000.00 | 212 100.00 |
UX Other trade receivables | 926 221.00 | 926 221.00 | | 926 221.00 |
UY Staff and related accounts | 7 856.00 | 7 856.00 | | 7 856.00 |
UZ Social Security, other social security organizations | 171.00 | 171.00 | | 171.00 |
VB VAT | 77 617.00 | 77 617.00 | | 77 617.00 |
VI Group and Associates | 566.00 | 566.00 | | 566.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 708.00 | 16 708.00 | | 16 708.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 600.00 | 3 600.00 | | 3 600.00 |
VS Prepaid expenses | 6 360.00 | 6 360.00 | | 6 360.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 233 925.00 | 1 023 925.00 | 210 000.00 | 1 233 925.00 |
VW VAT | 182 992.00 | 182 992.00 | | 182 992.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 236 334.00 | 1 236 334.00 | | 1 236 334.00 |
