| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 470 146.00 | |
AT Other tangible assets | | | 1 920.00 | |
BH Other financial assets | | | 150.00 | |
BJ TOTAL (I) | | | 472 216.00 | |
BV Advances and down payments on orders | | | 248.00 | |
BX Customers and related accounts | | | 29 426.00 | |
BZ Other receivables | | | 19 821.00 | |
CF Cash and cash equivalents | | | 530 060.00 | |
CH Prepaid expenses | | | 867.00 | |
CJ TOTAL (II) | | | 580 423.00 | |
CO Grand total (0 to V) | | | 1 052 638.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 281 381.00 | 281 381.00 | | 281 381.00 |
DH Retained earnings | 156 264.00 | 165 875.00 | | 156 264.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 366.00 | 90 389.00 | | 98 366.00 |
DL TOTAL (I) | 558 011.00 | 559 645.00 | | 558 011.00 |
DU Loans and Debts from Credit Institutions (3) | 70 162.00 | 105 270.00 | | 70 162.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 166.00 | 46 374.00 | | 48 166.00 |
DW Advances and down payments received on current orders | 39 398.00 | 21 666.00 | | 39 398.00 |
DX Trade payables and related accounts | 2 779.00 | 2 450.00 | | 2 779.00 |
DY Tax and social security liabilities | 40 729.00 | 31 132.00 | | 40 729.00 |
EA Other liabilities | 248 703.00 | 80 725.00 | | 248 703.00 |
EB Prepaid income (2) | 44 690.00 | 26 611.00 | | 44 690.00 |
EC TOTAL (IV) | 494 628.00 | 314 229.00 | | 494 628.00 |
EE Grand total (I to V) | 1 052 638.00 | 873 874.00 | | 1 052 638.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 665 743.00 | |
FJ Net sales | | | 665 743.00 | |
FO Operating subsidies | | | 10 000.00 | |
FQ Other income | | | 69.00 | |
FR Total operating income (I) | | | 675 812.00 | |
FW Other purchases and external expenses | | | 362 363.00 | |
FX Taxes, duties, and similar payments | | | 22 787.00 | |
FY Salaries and Wages | | | 127 567.00 | |
FZ Social Security Contributions | | | 54 364.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 079.00 | |
GE Other Expenses | | | 5 241.00 | |
GF Total Operating Expenses (II) | | | 583 401.00 | |
GG - OPERATING RESULT (I - II) | | | 92 411.00 | |
GR Interest and similar expenses | | | 138.00 | |
GU Total financial expenses (VI) | | | 138.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -138.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 92 273.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 77.00 | 3.00 | | 77.00 |
HB Exceptional income from capital transactions | 46 000.00 | | | 46 000.00 |
HD Total exceptional income (VII) | 46 077.00 | 3.00 | | 46 077.00 |
HE Exceptional expenses on management operations | 3.00 | 30.00 | | 3.00 |
HF Exceptional expenses on capital transactions | 16 111.00 | | | 16 111.00 |
HH Total exceptional expenses (VIII) | 16 114.00 | 30.00 | | 16 114.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 29 963.00 | -27.00 | | 29 963.00 |
HK Income tax | 23 870.00 | 18 989.00 | | 23 870.00 |
HL TOTAL REVENUE (I + III + V + VII) | 721 889.00 | 674 269.00 | | 721 889.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 623 524.00 | 583 880.00 | | 623 524.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 366.00 | 90 389.00 | | 98 366.00 |
| |
| 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 | 687 357.00 | | | 687 357.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | 81 225.00 | 606 132.00 | |
IO DECREASES Total including other intangible assets | | | 478 645.00 | |
IY DECREASES Total Tangible Fixed Assets | | 81 225.00 | 127 337.00 | |
KD ACQUISITIONS Total including other intangible assets | 478 645.00 | | | 478 645.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 208 562.00 | | | 208 562.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 187 951.00 | 11 079.00 | 65 114.00 | 187 951.00 |
PE DEPRECIATION Total including other intangible assets | 8 499.00 | | | 8 499.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 179 452.00 | 11 079.00 | 65 114.00 | 179 452.00 |
| |
| 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 | 2 779.00 | 2 779.00 | | 2 779.00 |
8C Staff and Related Accounts | 604.00 | 604.00 | | 604.00 |
8D Social Security and Other Social Organizations | 37 270.00 | 37 270.00 | | 37 270.00 |
8K Other liabilities (including liabilities related to repo transactions) | 288 101.00 | 288 101.00 | | 288 101.00 |
8L Deferred income | 44 690.00 | 44 690.00 | | 44 690.00 |
UT Other financial assets | 150.00 | | 150.00 | 150.00 |
UX Other trade receivables | 29 426.00 | 29 426.00 | | 29 426.00 |
UZ Social Security, other social security organizations | 449.00 | 449.00 | | 449.00 |
VB VAT | 857.00 | 857.00 | | 857.00 |
VG Loans with a maturity of up to one year at origin | 20 162.00 | 20 162.00 | | 20 162.00 |
VH Loans with a maturity of more than one year at origin | 50 000.00 | | | 50 000.00 |
VI Group and Associates | 48 166.00 | | 48 166.00 | 48 166.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 516.00 | 18 516.00 | | 18 516.00 |
VS Prepaid expenses | 867.00 | 867.00 | | 867.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 264.00 | 50 114.00 | 150.00 | 50 264.00 |
VW VAT | 2 598.00 | 2 598.00 | | 2 598.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 494 628.00 | 396 462.00 | 48 166.00 | 494 628.00 |
