| |
| 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 | 55 664.00 | 45 870.00 | 9 794.00 | 55 664.00 |
AT Other tangible assets | 122 465.00 | 97 176.00 | 25 289.00 | 122 465.00 |
BJ TOTAL (I) | 178 129.00 | 143 046.00 | 35 083.00 | 178 129.00 |
BL Raw materials, supplies | 7 998.00 | | 7 998.00 | 7 998.00 |
BT Goods | 5 900.00 | 4 777.00 | 1 123.00 | 5 900.00 |
BV Advances and down payments on orders | 3 097.00 | | 3 097.00 | 3 097.00 |
BX Customers and related accounts | 108 143.00 | | 108 143.00 | 108 143.00 |
BZ Other receivables | 16 820.00 | | 16 820.00 | 16 820.00 |
CF Cash and cash equivalents | 189 286.00 | | 189 286.00 | 189 286.00 |
CH Prepaid expenses | 1 438.00 | | 1 438.00 | 1 438.00 |
CJ TOTAL (II) | 332 682.00 | 4 777.00 | 327 906.00 | 332 682.00 |
CO Grand total (0 to V) | 510 811.00 | 147 823.00 | 362 988.00 | 510 811.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 249 596.00 | 226 188.00 | | 249 596.00 |
DH Retained earnings | | -1 561.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 226.00 | 24 969.00 | | 29 226.00 |
DJ Investment subsidies | 2 129.00 | 3 221.00 | | 2 129.00 |
DL TOTAL (I) | 285 351.00 | 257 217.00 | | 285 351.00 |
DU Loans and Debts from Credit Institutions (3) | 8 043.00 | 21 580.00 | | 8 043.00 |
DV Miscellaneous Loans and Financial Debts (4) | 375.00 | 1 992.00 | | 375.00 |
DW Advances and down payments received on current orders | 8 058.00 | 14 059.00 | | 8 058.00 |
DX Trade payables and related accounts | 24 849.00 | 30 237.00 | | 24 849.00 |
DY Tax and social security liabilities | 30 146.00 | 36 763.00 | | 30 146.00 |
EA Other liabilities | 6 167.00 | 11 976.00 | | 6 167.00 |
EC TOTAL (IV) | 77 637.00 | 116 607.00 | | 77 637.00 |
EE Grand total (I to V) | 362 988.00 | 373 824.00 | | 362 988.00 |
EG Accrued income and payables due within one year | 69 579.00 | 94 505.00 | | 69 579.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 416 730.00 | | 416 730.00 | 416 730.00 |
FJ Net sales | 416 730.00 | | 416 730.00 | 416 730.00 |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 612.00 | |
FQ Other income | | | 101.00 | |
FR Total operating income (I) | | | 418 444.00 | |
FT Inventory change (goods) | | | | |
FU Purchases of raw materials and other supplies | | | 58 270.00 | |
FV Inventory change (raw materials and supplies) | | | -2 301.00 | |
FW Other purchases and external expenses | | | 111 256.00 | |
FX Taxes, duties, and similar payments | | | 3 586.00 | |
FY Salaries and Wages | | | 128 815.00 | |
FZ Social Security Contributions | | | 65 670.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 816.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 406.00 | |
GF Total Operating Expenses (II) | | | 388 517.00 | |
GG - OPERATING RESULT (I - II) | | | 29 926.00 | |
GL Other interest and similar income | | | 2 320.00 | |
GP Total financial income (V) | | | 2 320.00 | |
GR Interest and similar expenses | | | 379.00 | |
GU Total financial expenses (VI) | | | 379.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 941.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 867.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 74.00 | | |
HB Exceptional income from capital transactions | 1 092.00 | 1 092.00 | | 1 092.00 |
HD Total exceptional income (VII) | 1 092.00 | 1 166.00 | | 1 092.00 |
HE Exceptional expenses on management operations | | 5 041.00 | | |
HH Total exceptional expenses (VIII) | | 5 041.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 092.00 | -3 875.00 | | 1 092.00 |
HK Income tax | 3 733.00 | -232.00 | | 3 733.00 |
HL TOTAL REVENUE (I + III + V + VII) | 421 855.00 | 419 161.00 | | 421 855.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 392 629.00 | 394 192.00 | | 392 629.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 226.00 | 24 969.00 | | 29 226.00 |
| |
| 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 | 178 129.00 | | | 178 129.00 |
I4 DECREASES Grand Total | | | 178 129.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 178 129.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 178 129.00 | | | 178 129.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 120 230.00 | 22 816.00 | | 120 230.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 120 230.00 | 22 816.00 | | 120 230.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 4 777.00 | | | 4 777.00 |
7B Total provisions for depreciation | 4 777.00 | | | 4 777.00 |
7C Grand total | 4 777.00 | | | 4 777.00 |
| |
| 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 | 24 849.00 | 24 849.00 | | 24 849.00 |
8C Staff and Related Accounts | 6 417.00 | 6 417.00 | | 6 417.00 |
8D Social Security and Other Social Organizations | 12 099.00 | 12 099.00 | | 12 099.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 167.00 | 6 167.00 | | 6 167.00 |
UX Other trade receivables | 108 143.00 | | | 108 143.00 |
UZ Social Security, other social security organizations | 6 753.00 | | | 6 753.00 |
VB VAT | 3 838.00 | | | 3 838.00 |
VH Loans with a maturity of more than one year at origin | 8 043.00 | 8 043.00 | | 8 043.00 |
VI Group and Associates | 375.00 | 375.00 | | 375.00 |
VK Loans repaid during the year | 13 537.00 | | | 13 537.00 |
VM Income taxes | 2 128.00 | | | 2 128.00 |
VP Miscellaneous | 4 063.00 | | | 4 063.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 271.00 | 1 271.00 | | 1 271.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 38.00 | | | 38.00 |
VS Prepaid expenses | 1 438.00 | | | 1 438.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 401.00 | 126 401.00 | | 126 401.00 |
VW VAT | 10 359.00 | 10 359.00 | | 10 359.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 579.00 | 69 579.00 | | 69 579.00 |
