| |
| 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 | 34 910.00 | 8 190.00 | 26 720.00 | 34 910.00 |
AT Other tangible assets | 9 265.00 | 1 120.00 | 8 145.00 | 9 265.00 |
BJ TOTAL (I) | 44 175.00 | 9 310.00 | 34 865.00 | 44 175.00 |
BL Raw materials, supplies | 36 152.00 | | 36 152.00 | 36 152.00 |
BT Goods | 28 109.00 | | 28 109.00 | 28 109.00 |
BX Customers and related accounts | 87 563.00 | | 87 563.00 | 87 563.00 |
CF Cash and cash equivalents | 33 879.00 | | 33 879.00 | 33 879.00 |
CJ TOTAL (II) | 185 703.00 | | 185 703.00 | 185 703.00 |
CO Grand total (0 to V) | 229 878.00 | 9 310.00 | 220 568.00 | 229 878.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | | | 1.00 |
DD Legal reserve (1) | 1.00 | | | 1.00 |
DG Other reserves | 4 612.00 | | | 4 612.00 |
DH Retained earnings | 40 584.00 | | | 40 584.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 044.00 | | | 75 044.00 |
DL TOTAL (I) | 120 242.00 | | | 120 242.00 |
DX Trade payables and related accounts | 81 036.00 | | | 81 036.00 |
DY Tax and social security liabilities | 19 290.00 | | | 19 290.00 |
EA Other liabilities | 22 638.00 | | | 22 638.00 |
EC TOTAL (IV) | 100 326.00 | | | 100 326.00 |
EE Grand total (I to V) | 220 568.00 | | | 220 568.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 377 354.00 | | 1 377 354.00 | 1 377 354.00 |
FJ Net sales | 1 377 354.00 | | 1 377 354.00 | 1 377 354.00 |
FR Total operating income (I) | | | 1 377 354.00 | |
FS Purchases of goods (including customs duties) | | | 21 029.00 | |
FU Purchases of raw materials and other supplies | | | 417 253.00 | |
FV Inventory change (raw materials and supplies) | | | -36 084.00 | |
FW Other purchases and external expenses | | | 562 601.00 | |
FX Taxes, duties, and similar payments | | | 15 850.00 | |
FY Salaries and Wages | | | 199 461.00 | |
FZ Social Security Contributions | | | 98 333.00 | |
GF Total Operating Expenses (II) | | | 1 278 443.00 | |
GG - OPERATING RESULT (I - II) | | | 98 911.00 | |
GR Interest and similar expenses | | | 5 997.00 | |
GU Total financial expenses (VI) | | | 5 997.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 997.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 92 914.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HE Exceptional expenses on management operations | 1 805.00 | | | 1 805.00 |
HH Total exceptional expenses (VIII) | 1 805.00 | | | 1 805.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 805.00 | | | -1 805.00 |
HK Income tax | 17 870.00 | | | 17 870.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 377 354.00 | | | 1 377 354.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 302 310.00 | | | 1 302 310.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 044.00 | | | 75 044.00 |
| |
| 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 | 44 175.00 | | 44 175.00 | 44 175.00 |
I4 DECREASES Grand Total | | | 88 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 88 350.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 175.00 | | 44 175.00 | 44 175.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 9 310.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 9 310.00 | | |
| |
| 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 | 81 036.00 | 81 036.00 | | 81 036.00 |
UX Other trade receivables | 87 563.00 | 87 563.00 | | 87 563.00 |
VI Group and Associates | 22 638.00 | 22 638.00 | | 22 638.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 563.00 | 87 563.00 | | 87 563.00 |
VW VAT | 19 290.00 | 19 290.00 | | 19 290.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 100 326.00 | 100 326.00 | | 100 326.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 17.00 | | | 17.00 |
