| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 83 570.00 | 66 235.00 | 17 335.00 | 83 570.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 83 870.00 | 66 235.00 | 17 635.00 | 83 870.00 |
BN Goods in progress | 170 000.00 | | 170 000.00 | 170 000.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 11 394.00 | | 11 394.00 | 11 394.00 |
BZ Other receivables | 6 548.00 | | 6 548.00 | 6 548.00 |
CD Marketable securities | 204 435.00 | | 204 435.00 | 204 435.00 |
CF Cash and cash equivalents | 155 279.00 | | 155 279.00 | 155 279.00 |
CJ TOTAL (II) | 547 656.00 | | 547 656.00 | 547 656.00 |
CO Grand total (0 to V) | 631 526.00 | 66 235.00 | 565 290.00 | 631 526.00 |
CP Shares due in less than one year | 300.00 | | | 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 466 222.00 | 440 981.00 | | 466 222.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 826.00 | 25 241.00 | | 44 826.00 |
DL TOTAL (I) | 512 148.00 | 467 322.00 | | 512 148.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10.00 | 10.00 | | 10.00 |
DX Trade payables and related accounts | 27 220.00 | 17 593.00 | | 27 220.00 |
DY Tax and social security liabilities | 25 845.00 | 57 464.00 | | 25 845.00 |
EA Other liabilities | 68.00 | 68.00 | | 68.00 |
EC TOTAL (IV) | 53 143.00 | 75 135.00 | | 53 143.00 |
EE Grand total (I to V) | 565 290.00 | 542 457.00 | | 565 290.00 |
EG Accrued income and payables due within one year | 53 143.00 | 75 135.00 | | 53 143.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 700 273.00 | | 700 273.00 | 700 273.00 |
FJ Net sales | 700 273.00 | | 700 273.00 | 700 273.00 |
FM Inventory production | | | 60 000.00 | |
FQ Other income | | | 27.00 | |
FR Total operating income (I) | | | 760 300.00 | |
FS Purchases of goods (including customs duties) | | | 295 876.00 | |
FU Purchases of raw materials and other supplies | | | 125 529.00 | |
FW Other purchases and external expenses | | | 93 086.00 | |
FX Taxes, duties, and similar payments | | | 2 354.00 | |
FY Salaries and Wages | | | 168 354.00 | |
FZ Social Security Contributions | | | 11 648.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 477.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 705 339.00 | |
GG - OPERATING RESULT (I - II) | | | 54 961.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | 424.00 | |
GP Total financial income (V) | | | 424.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 424.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 385.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 963.00 | 1 155.00 | | 963.00 |
HH Total exceptional expenses (VIII) | 963.00 | 1 155.00 | | 963.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -963.00 | -1 155.00 | | -963.00 |
HK Income tax | 9 596.00 | 340.00 | | 9 596.00 |
HL TOTAL REVENUE (I + III + V + VII) | 760 724.00 | 902 273.00 | | 760 724.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 715 898.00 | 877 032.00 | | 715 898.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 826.00 | 25 241.00 | | 44 826.00 |
| |
| 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 | 83 870.00 | | | 83 870.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300.00 | |
I4 DECREASES Grand Total | | | 83 870.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 83 570.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 83 570.00 | | | 83 570.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 300.00 | | | 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 758.00 | 8 477.00 | | 57 758.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 57 758.00 | 8 477.00 | | 57 758.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1.00 | | | 1.00 |
8B Suppliers and Related Accounts | 27 220.00 | 27 220.00 | | 27 220.00 |
8C Staff and Related Accounts | 181.00 | 181.00 | | 181.00 |
8D Social Security and Other Social Organizations | 1 377.00 | 1 377.00 | | 1 377.00 |
8E Income Taxes | 9 596.00 | 9 596.00 | | 9 596.00 |
8K Other liabilities (including liabilities related to repo transactions) | 68.00 | 68.00 | | 68.00 |
UT Other financial assets | 300.00 | 300.00 | | 300.00 |
UX Other trade receivables | 11 394.00 | 11 394.00 | | 11 394.00 |
UY Staff and related accounts | 917.00 | 917.00 | | 917.00 |
UZ Social Security, other social security organizations | 5 421.00 | 5 421.00 | | 5 421.00 |
VI Group and Associates | 10.00 | 10.00 | | 10.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 201.00 | 3 201.00 | | 3 201.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 210.00 | 210.00 | | 210.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 242.00 | 18 242.00 | | 18 242.00 |
VW VAT | 11 490.00 | 11 490.00 | | 11 490.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 143.00 | 53 143.00 | | 53 143.00 |
| |
| 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 | 1 142.00 | 795.00 | | 1 142.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 400.00 | 11 163.00 | | 9 400.00 |
ST Other accounts | 45 766.00 | 45 455.00 | | 45 766.00 |
XQ Rental, rental and co-ownership charges | 5 840.00 | 10 019.00 | | 5 840.00 |
YT Subcontracting | 32 080.00 | 14 066.00 | | 32 080.00 |
YW Business tax | 1 212.00 | 1 680.00 | | 1 212.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 354.00 | 2 475.00 | | 2 354.00 |
YY Amount of VAT collected | 164 842.00 | 145 507.00 | | 164 842.00 |
YZ Total deductible VAT on goods and services | 66 183.00 | 79 275.00 | | 66 183.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 93 086.00 | 80 703.00 | | 93 086.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
