| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 633.00 | 633.00 | | 633.00 |
AH Goodwill | 6 622.00 | | 6 622.00 | 6 622.00 |
AR Technical installations, industrial equipment and tools | 112 930.00 | 112 828.00 | 102.00 | 112 930.00 |
AT Other tangible assets | 50 534.00 | 50 534.00 | | 50 534.00 |
BH Other financial assets | 7 718.00 | | 7 718.00 | 7 718.00 |
BJ TOTAL (I) | 178 438.00 | 163 995.00 | 14 443.00 | 178 438.00 |
BX Customers and related accounts | 14 644.00 | | 14 644.00 | 14 644.00 |
BZ Other receivables | 1 797.00 | | 1 797.00 | 1 797.00 |
CF Cash and cash equivalents | 153 651.00 | | 153 651.00 | 153 651.00 |
CJ TOTAL (II) | 170 092.00 | | 170 092.00 | 170 092.00 |
CO Grand total (0 to V) | 348 529.00 | 163 995.00 | 184 534.00 | 348 529.00 |
| |
| 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 |
DH Retained earnings | 3 140.00 | 5 632.00 | | 3 140.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 003.00 | -2 492.00 | | 34 003.00 |
DL TOTAL (I) | 70 142.00 | 36 140.00 | | 70 142.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 489.00 | 69 155.00 | | 80 489.00 |
DX Trade payables and related accounts | 14 300.00 | 20 839.00 | | 14 300.00 |
DY Tax and social security liabilities | 1 228.00 | 5 223.00 | | 1 228.00 |
EA Other liabilities | 18 375.00 | 18 981.00 | | 18 375.00 |
EC TOTAL (IV) | 114 392.00 | 114 198.00 | | 114 392.00 |
EE Grand total (I to V) | 184 534.00 | 150 338.00 | | 184 534.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 280 658.00 | | 280 658.00 | 280 658.00 |
FJ Net sales | 280 658.00 | | 280 658.00 | 280 658.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 290.00 | |
FQ Other income | | | 141.00 | |
FR Total operating income (I) | | | 282 088.00 | |
FU Purchases of raw materials and other supplies | | | 50 087.00 | |
FW Other purchases and external expenses | | | 138 784.00 | |
FX Taxes, duties, and similar payments | | | 780.00 | |
FY Salaries and Wages | | | 28 632.00 | |
FZ Social Security Contributions | | | 18 266.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 200.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 236 751.00 | |
GG - OPERATING RESULT (I - II) | | | 45 337.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 337.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 334.00 | -898.00 | | 11 334.00 |
HL TOTAL REVENUE (I + III + V + VII) | 282 088.00 | 243 156.00 | | 282 088.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 248 085.00 | 245 648.00 | | 248 085.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 003.00 | -2 492.00 | | 34 003.00 |
HP References: Equipment leasing | 9 600.00 | 476.00 | | 9 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 163 795.00 | | | 163 795.00 |
PE DEPRECIATION Total including other intangible assets | 633.00 | | | 633.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 163 162.00 | | | 163 162.00 |
| |
| 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 | 80 489.00 | 79 642.00 | | 80 489.00 |
8B Suppliers and Related Accounts | 14 300.00 | 14 300.00 | | 14 300.00 |
8D Social Security and Other Social Organizations | 1 228.00 | 1 228.00 | | 1 228.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 375.00 | 18 375.00 | | 18 375.00 |
UT Other financial assets | 7 718.00 | | 7 718.00 | 7 718.00 |
VS Prepaid expenses | 16 441.00 | 16 441.00 | | 16 441.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 159.00 | 16 441.00 | 7 718.00 | 24 159.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 392.00 | 113 545.00 | | 114 392.00 |
