| |
| 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 | 45 825.00 | 27 495.00 | 18 330.00 | 45 825.00 |
AT Other tangible assets | 49 876.00 | 29 925.00 | 19 951.00 | 49 876.00 |
BH Other financial assets | 51 247.00 | | 51 247.00 | 51 247.00 |
BJ TOTAL (I) | 146 948.00 | 57 420.00 | 89 528.00 | 146 948.00 |
BL Raw materials, supplies | 526 751.00 | | 526 751.00 | 526 751.00 |
BV Advances and down payments on orders | 210 000.00 | | 210 000.00 | 210 000.00 |
BX Customers and related accounts | 807 287.00 | | 807 287.00 | 807 287.00 |
BZ Other receivables | 284 124.00 | | 284 124.00 | 284 124.00 |
CF Cash and cash equivalents | 127 094.00 | | 127 094.00 | 127 094.00 |
CH Prepaid expenses | 192 540.00 | | 192 540.00 | 192 540.00 |
CJ TOTAL (II) | 2 147 796.00 | | 2 147 796.00 | 2 147 796.00 |
CO Grand total (0 to V) | 2 294 744.00 | 57 420.00 | 2 237 323.00 | 2 294 744.00 |
CP Shares due in less than one year | 51 247.00 | | | 51 247.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 52 759.00 | 27 351.00 | | 52 759.00 |
DG Other reserves | 350 000.00 | 150 000.00 | | 350 000.00 |
DH Retained earnings | 924 815.00 | 642 050.00 | | 924 815.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 338 784.00 | 508 174.00 | | 338 784.00 |
DL TOTAL (I) | 1 916 358.00 | 1 577 575.00 | | 1 916 358.00 |
DX Trade payables and related accounts | 110 395.00 | 190 765.00 | | 110 395.00 |
DY Tax and social security liabilities | 210 570.00 | 308 255.00 | | 210 570.00 |
EC TOTAL (IV) | 320 965.00 | 499 020.00 | | 320 965.00 |
EE Grand total (I to V) | 2 237 323.00 | 2 076 595.00 | | 2 237 323.00 |
EG Accrued income and payables due within one year | 320 965.00 | 499 020.00 | | 320 965.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 003 446.00 | | 6 003 446.00 | 6 003 446.00 |
FJ Net sales | 6 003 446.00 | | 6 003 446.00 | 6 003 446.00 |
FR Total operating income (I) | | | 6 003 446.00 | |
FU Purchases of raw materials and other supplies | | | 2 617 248.00 | |
FV Inventory change (raw materials and supplies) | | | -376 566.00 | |
FW Other purchases and external expenses | | | 2 735 827.00 | |
FX Taxes, duties, and similar payments | | | 3 015.00 | |
FY Salaries and Wages | | | 348 004.00 | |
FZ Social Security Contributions | | | 187 922.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 140.00 | |
GF Total Operating Expenses (II) | | | 5 534 590.00 | |
GG - OPERATING RESULT (I - II) | | | 468 856.00 | |
GR Interest and similar expenses | | | 5 206.00 | |
GU Total financial expenses (VI) | | | 5 206.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 206.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 463 650.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 124 866.00 | 190 740.00 | | 124 866.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 003 446.00 | 6 851 572.00 | | 6 003 446.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 664 663.00 | 6 343 398.00 | | 5 664 663.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 338 784.00 | 508 174.00 | | 338 784.00 |
| |
| 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 | 146 948.00 | | | 146 948.00 |
I3 DECREASES Total Financial Fixed Assets | | | 51 247.00 | |
I4 DECREASES Grand Total | | | 146 948.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 95 701.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 95 701.00 | | | 95 701.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 51 247.00 | | | 51 247.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 280.00 | 19 140.00 | | 38 280.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 280.00 | 19 140.00 | | 38 280.00 |
| |
| 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 | 110 395.00 | 110 395.00 | | 110 395.00 |
8C Staff and Related Accounts | 23 300.00 | 23 300.00 | | 23 300.00 |
8D Social Security and Other Social Organizations | 9 649.00 | 9 649.00 | | 9 649.00 |
8E Income Taxes | 124 866.00 | 124 866.00 | | 124 866.00 |
UT Other financial assets | 51 247.00 | 51 247.00 | | 51 247.00 |
UX Other trade receivables | 807 287.00 | 807 287.00 | | 807 287.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 284 124.00 | 284 124.00 | | 284 124.00 |
VS Prepaid expenses | 192 540.00 | 192 540.00 | | 192 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 335 198.00 | 1 335 198.00 | | 1 335 198.00 |
VW VAT | 52 755.00 | 52 755.00 | | 52 755.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 320 965.00 | 320 965.00 | | 320 965.00 |
| |
| 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 | 3 015.00 | | | 3 015.00 |
ST Other accounts | 435 412.00 | | | 435 412.00 |
XQ Rental, rental and co-ownership charges | 68 124.00 | | | 68 124.00 |
YT Subcontracting | 2 232 291.00 | | | 2 232 291.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 015.00 | | | 3 015.00 |
YY Amount of VAT collected | 1 200 689.00 | | | 1 200 689.00 |
YZ Total deductible VAT on goods and services | 1 147 935.00 | | | 1 147 935.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 735 827.00 | | | 2 735 827.00 |
