| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 094.00 | 2 094.00 | | 2 094.00 |
AH Goodwill | 163 800.00 | | 163 800.00 | 163 800.00 |
AR Technical installations, industrial equipment and tools | 5 698.00 | 5 698.00 | | 5 698.00 |
AT Other tangible assets | 41 678.00 | 21 839.00 | 19 840.00 | 41 678.00 |
BJ TOTAL (I) | 213 271.00 | 29 631.00 | 183 640.00 | 213 271.00 |
BL Raw materials, supplies | 9 725.00 | | 9 725.00 | 9 725.00 |
BN Goods in progress | 14 025.00 | | 14 025.00 | 14 025.00 |
BX Customers and related accounts | 2 511.00 | | 2 511.00 | 2 511.00 |
BZ Other receivables | 3 682.00 | | 3 682.00 | 3 682.00 |
CF Cash and cash equivalents | 175 835.00 | | 175 835.00 | 175 835.00 |
CH Prepaid expenses | 2 509.00 | | 2 509.00 | 2 509.00 |
CJ TOTAL (II) | 208 285.00 | | 208 285.00 | 208 285.00 |
CO Grand total (0 to V) | 421 556.00 | 29 631.00 | 391 925.00 | 421 556.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 600.00 | | | 7 600.00 |
DD Legal reserve (1) | 760.00 | | | 760.00 |
DG Other reserves | 255 231.00 | | | 255 231.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 113.00 | | | 84 113.00 |
DL TOTAL (I) | 347 704.00 | | | 347 704.00 |
DV Miscellaneous Loans and Financial Debts (4) | 684.00 | | | 684.00 |
DW Advances and down payments received on current orders | 17 027.00 | | | 17 027.00 |
DX Trade payables and related accounts | 12 269.00 | | | 12 269.00 |
DY Tax and social security liabilities | 14 241.00 | | | 14 241.00 |
EC TOTAL (IV) | 44 221.00 | | | 44 221.00 |
EE Grand total (I to V) | 391 925.00 | | | 391 925.00 |
EG Accrued income and payables due within one year | 27 194.00 | | | 27 194.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 362 627.00 | | 362 627.00 | 362 627.00 |
FJ Net sales | 362 627.00 | | 362 627.00 | 362 627.00 |
FM Inventory production | | | -20 363.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 011.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 343 277.00 | |
FU Purchases of raw materials and other supplies | | | 84 226.00 | |
FV Inventory change (raw materials and supplies) | | | -7 469.00 | |
FW Other purchases and external expenses | | | 56 126.00 | |
FX Taxes, duties, and similar payments | | | 880.00 | |
FY Salaries and Wages | | | 55 437.00 | |
FZ Social Security Contributions | | | 38 466.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 916.00 | |
GE Other Expenses | | | 1 241.00 | |
GF Total Operating Expenses (II) | | | 234 822.00 | |
GG - OPERATING RESULT (I - II) | | | 108 455.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 287.00 | |
GP Total financial income (V) | | | 287.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 287.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 108 742.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 011.00 | | | 1 011.00 |
HK Income tax | 24 629.00 | | | 24 629.00 |
HL TOTAL REVENUE (I + III + V + VII) | 343 564.00 | | | 343 564.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 259 451.00 | | | 259 451.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 113.00 | | | 84 113.00 |
| |
| 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 | 213 271.00 | | | 213 271.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 094.00 | | | 2 094.00 |
I4 DECREASES Grand Total | | | 213 271.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 094.00 | |
IO DECREASES Total including other intangible assets | | | 163 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 376.00 | |
KD ACQUISITIONS Total including other intangible assets | 163 800.00 | | | 163 800.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 376.00 | | | 47 376.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 715.00 | 5 916.00 | | 23 715.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 094.00 | | | 2 094.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 620.00 | 5 916.00 | | 21 620.00 |
| |
| 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 | 12 269.00 | 12 269.00 | | 12 269.00 |
8C Staff and Related Accounts | 3 623.00 | 3 623.00 | | 3 623.00 |
8D Social Security and Other Social Organizations | 8 141.00 | 8 141.00 | | 8 141.00 |
UX Other trade receivables | 2 511.00 | 2 511.00 | | 2 511.00 |
VB VAT | 3 092.00 | 3 092.00 | | 3 092.00 |
VI Group and Associates | 684.00 | 684.00 | | 684.00 |
VM Income taxes | 590.00 | 590.00 | | 590.00 |
VQ Other Taxes, Duties, and Similar Debts | 345.00 | 345.00 | | 345.00 |
VS Prepaid expenses | 2 509.00 | 2 509.00 | | 2 509.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 701.00 | 8 701.00 | | 8 701.00 |
VW VAT | 2 133.00 | 2 133.00 | | 2 133.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 194.00 | 27 194.00 | | 27 194.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 618.00 | | | 618.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 424.00 | | | 6 424.00 |
ST Other accounts | 20 379.00 | | | 20 379.00 |
XQ Rental, rental and co-ownership charges | 26 400.00 | | | 26 400.00 |
YT Subcontracting | 2 923.00 | | | 2 923.00 |
YW Business tax | 262.00 | | | 262.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 880.00 | | | 880.00 |
YY Amount of VAT collected | 46 693.00 | | | 46 693.00 |
YZ Total deductible VAT on goods and services | 21 041.00 | | | 21 041.00 |
ZE Dividends | 31 378.00 | | | 31 378.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 56 126.00 | | | 56 126.00 |
