| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 36 670.00 | | 36 700.00 | 36 670.00 |
AR Technical installations, industrial equipment and tools | 187 000.00 | 63 112.00 | 123 888.00 | 187 000.00 |
AT Other tangible assets | 113 040.00 | 76 302.00 | 36 738.00 | 113 040.00 |
BH Other financial assets | 7 300.00 | | 7 300.00 | 7 300.00 |
BJ TOTAL (I) | 311 010.00 | 139 414.00 | 171 596.00 | 311 010.00 |
BL Raw materials, supplies | 152 027.00 | | 152 027.00 | 152 027.00 |
BT Goods | 42 200.00 | | 42 200.00 | 42 200.00 |
BV Advances and down payments on orders | 66 070.00 | | 66 070.00 | 66 070.00 |
BX Customers and related accounts | 161 327.00 | | 161 327.00 | 161 327.00 |
CF Cash and cash equivalents | 222 391.00 | | 222 391.00 | 222 391.00 |
CH Prepaid expenses | 5 142.00 | | 5 142.00 | 5 142.00 |
CJ TOTAL (II) | 649 177.00 | | 649 177.00 | 649 177.00 |
CO Grand total (0 to V) | 960 187.00 | 139 414.00 | 820 773.00 | 960 187.00 |
CP Shares due in less than one year | 7 300.00 | | | 7 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | | | 160 000.00 |
DD Legal reserve (1) | 16 000.00 | | | 16 000.00 |
DH Retained earnings | 177 271.00 | | | 177 271.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 223 902.00 | | | 223 902.00 |
DL TOTAL (I) | 577 173.00 | | | 577 173.00 |
DW Advances and down payments received on current orders | 35 267.00 | | | 35 267.00 |
DX Trade payables and related accounts | 105 121.00 | | | 105 121.00 |
DY Tax and social security liabilities | 103 212.00 | | | 103 212.00 |
EC TOTAL (IV) | 243 600.00 | | | 243 600.00 |
EE Grand total (I to V) | 820 773.00 | | | 820 773.00 |
EG Accrued income and payables due within one year | 104 658.00 | | | 104 658.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 669 773.00 | | 2 669 773.00 | 2 669 773.00 |
FJ Net sales | 2 669 773.00 | | 2 669 773.00 | 2 669 773.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 24 155.00 | |
FR Total operating income (I) | | | 2 693 928.00 | |
FS Purchases of goods (including customs duties) | | | 100 256.00 | |
FT Inventory change (goods) | | | -42 220.00 | |
FU Purchases of raw materials and other supplies | | | 1 921 161.00 | |
FV Inventory change (raw materials and supplies) | | | -112 027.00 | |
FW Other purchases and external expenses | | | 171 244.00 | |
FX Taxes, duties, and similar payments | | | 8 141.00 | |
FY Salaries and Wages | | | 179 217.00 | |
FZ Social Security Contributions | | | 77 959.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 41 708.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 17 433.00 | |
GF Total Operating Expenses (II) | | | 2 362 872.00 | |
GG - OPERATING RESULT (I - II) | | | 331 056.00 | |
GR Interest and similar expenses | | | 4 748.00 | |
GU Total financial expenses (VI) | | | 4 748.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 748.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 326 308.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 74.00 | | | 74.00 |
HD Total exceptional income (VII) | 74.00 | | | 74.00 |
HH Total exceptional expenses (VIII) | 27.00 | | | 27.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 47.00 | | | 47.00 |
HK Income tax | 102 453.00 | | | 102 453.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 694 002.00 | | | 2 694 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 470 100.00 | | | 2 470 100.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 223 902.00 | | | 223 902.00 |
| |
| 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 | 311 010.00 | | | 311 010.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 670.00 | | | 3 670.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 300.00 | |
I4 DECREASES Grand Total | | | 311 010.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 670.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 300 040.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 300 040.00 | | | 300 040.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 300.00 | | | 7 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 98 106.00 | 41 308.00 | | 98 106.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 98 106.00 | 41 308.00 | | 98 106.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 4 814.00 | 4 992.00 | 4 814.00 | 4 814.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 4 814.00 | 4 992.00 | 4 814.00 | 4 814.00 |
7C Grand total | 4 814.00 | 4 992.00 | 4 814.00 | 4 814.00 |
| |
| 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 | 105 121.00 | 105 121.00 | | 105 121.00 |
8D Social Security and Other Social Organizations | 19 490.00 | 19 490.00 | | 19 490.00 |
8E Income Taxes | 43 177.00 | 43 177.00 | | 43 177.00 |
UT Other financial assets | 7 300.00 | 7 300.00 | | 7 300.00 |
UX Other trade receivables | 161 327.00 | | | 161 327.00 |
VS Prepaid expenses | 5 142.00 | | | 5 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 173 769.00 | 173 769.00 | | 173 769.00 |
VW VAT | 2 012.00 | 2 012.00 | | 2 012.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 169 800.00 | 169 800.00 | | 169 800.00 |
| |
| 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 | 121.00 | | | 121.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 027.00 | | | 5 027.00 |
ST Other accounts | 132 836.00 | | | 132 836.00 |
XQ Rental, rental and co-ownership charges | 46 817.00 | | | 46 817.00 |
YP Average staff number | 9.00 | | | 9.00 |
YU External personnel | 20 712.00 | | | 20 712.00 |
YW Business tax | 8 020.00 | | | 8 020.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 141.00 | | | 8 141.00 |
YY Amount of VAT collected | 498 933.00 | | | 498 933.00 |
YZ Total deductible VAT on goods and services | 427 827.00 | | | 427 827.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 171 244.00 | | | 171 244.00 |
