| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1 705 607.00 | 329 666.00 | 1 375 941.00 | 1 705 607.00 |
AR Technical installations, industrial equipment and tools | 265 444.00 | 192 877.00 | 72 567.00 | 265 444.00 |
AT Other tangible assets | 4 423.00 | 4 339.00 | 84.00 | 4 423.00 |
BJ TOTAL (I) | 1 975 474.00 | 526 882.00 | 1 448 592.00 | 1 975 474.00 |
BL Raw materials, supplies | 8 724.00 | | 8 724.00 | 8 724.00 |
BX Customers and related accounts | 5 992.00 | | 5 992.00 | 5 992.00 |
BZ Other receivables | 9 164.00 | | 9 164.00 | 9 164.00 |
CF Cash and cash equivalents | 248 666.00 | | 248 666.00 | 248 666.00 |
CJ TOTAL (II) | 272 546.00 | | 272 546.00 | 272 546.00 |
CO Grand total (0 to V) | 2 248 020.00 | 526 882.00 | 1 721 138.00 | 2 248 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 483 152.00 | 340 932.00 | | 483 152.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 143 798.00 | 142 220.00 | | 143 798.00 |
DL TOTAL (I) | 681 950.00 | 538 152.00 | | 681 950.00 |
DV Miscellaneous Loans and Financial Debts (4) | 976 900.00 | 1 262 700.00 | | 976 900.00 |
DX Trade payables and related accounts | 36 633.00 | 21 931.00 | | 36 633.00 |
DY Tax and social security liabilities | 24 937.00 | 24 669.00 | | 24 937.00 |
EA Other liabilities | 718.00 | 477.00 | | 718.00 |
EC TOTAL (IV) | 1 039 188.00 | 1 309 777.00 | | 1 039 188.00 |
EE Grand total (I to V) | 1 721 138.00 | 1 847 929.00 | | 1 721 138.00 |
EG Accrued income and payables due within one year | 114 288.00 | 99 077.00 | | 114 288.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 604 539.00 | | 604 539.00 | 604 539.00 |
FJ Net sales | 604 539.00 | | 604 539.00 | 604 539.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 33.00 | |
FR Total operating income (I) | | | 604 572.00 | |
FU Purchases of raw materials and other supplies | | | 32 088.00 | |
FV Inventory change (raw materials and supplies) | | | 1 380.00 | |
FW Other purchases and external expenses | | | 101 059.00 | |
FX Taxes, duties, and similar payments | | | 2 420.00 | |
FY Salaries and Wages | | | 94 439.00 | |
FZ Social Security Contributions | | | 18 572.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 140 687.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 390 652.00 | |
GG - OPERATING RESULT (I - II) | | | 213 920.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 14 200.00 | |
GU Total financial expenses (VI) | | | 14 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 199 720.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 350.00 | | |
HD Total exceptional income (VII) | | 350.00 | | |
HF Exceptional expenses on capital transactions | | 398.00 | | |
HH Total exceptional expenses (VIII) | | 398.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -48.00 | | |
HK Income tax | 55 922.00 | 54 643.00 | | 55 922.00 |
HL TOTAL REVENUE (I + III + V + VII) | 604 572.00 | 620 481.00 | | 604 572.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 460 774.00 | 478 261.00 | | 460 774.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 143 798.00 | 142 220.00 | | 143 798.00 |
| |
| 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 | 1 969 704.00 | | 5 770.00 | 1 969 704.00 |
I4 DECREASES Grand Total | | | 1 975 474.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 975 474.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 969 704.00 | | 5 770.00 | 1 969 704.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 386 195.00 | 140 687.00 | | 386 195.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 386 195.00 | 140 687.00 | | 386 195.00 |
| |
| 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 | 36 633.00 | 36 633.00 | | 36 633.00 |
8C Staff and Related Accounts | 10 840.00 | 10 840.00 | | 10 840.00 |
8D Social Security and Other Social Organizations | 3 632.00 | 3 632.00 | | 3 632.00 |
8E Income Taxes | 6 234.00 | 6 234.00 | | 6 234.00 |
8K Other liabilities (including liabilities related to repo transactions) | 718.00 | 718.00 | | 718.00 |
UX Other trade receivables | 5 992.00 | 5 992.00 | | 5 992.00 |
UZ Social Security, other social security organizations | 489.00 | 489.00 | | 489.00 |
VB VAT | 7 997.00 | 7 997.00 | | 7 997.00 |
VI Group and Associates | 976 900.00 | 52 000.00 | | 976 900.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 362.00 | 2 362.00 | | 2 362.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 679.00 | 679.00 | | 679.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 156.00 | 15 156.00 | | 15 156.00 |
VW VAT | 1 868.00 | 1 868.00 | | 1 868.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 039 188.00 | 114 288.00 | | 1 039 188.00 |
