| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 382.00 | 382.00 | | 382.00 |
AP Buildings | 42 499.00 | 42 499.00 | | 42 499.00 |
AT Other tangible assets | 13 375.00 | 10 918.00 | 2 456.00 | 13 375.00 |
BJ TOTAL (I) | 58 725.00 | 53 799.00 | 4 926.00 | 58 725.00 |
BX Customers and related accounts | 106 659.00 | | 106 659.00 | 106 659.00 |
BZ Other receivables | 2 908.00 | | 2 908.00 | 2 908.00 |
CD Marketable securities | 97 558.00 | | 97 558.00 | 97 558.00 |
CF Cash and cash equivalents | 156 225.00 | | 156 225.00 | 156 225.00 |
CH Prepaid expenses | 754.00 | | 754.00 | 754.00 |
CJ TOTAL (II) | 364 105.00 | | 364 105.00 | 364 105.00 |
CO Grand total (0 to V) | 422 830.00 | 53 799.00 | 369 031.00 | 422 830.00 |
CU Other investments | 2 470.00 | | 2 470.00 | 2 470.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 112 896.00 | 112 896.00 | | 112 896.00 |
DD Legal reserve (1) | 11 290.00 | 11 290.00 | | 11 290.00 |
DE Statutory or contractual reserves | 2 873.00 | 2 873.00 | | 2 873.00 |
DH Retained earnings | 204 502.00 | 206 524.00 | | 204 502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 470.00 | -2 022.00 | | 12 470.00 |
DL TOTAL (I) | 344 031.00 | 331 561.00 | | 344 031.00 |
DX Trade payables and related accounts | 4 524.00 | 7 959.00 | | 4 524.00 |
DY Tax and social security liabilities | 20 476.00 | 17 583.00 | | 20 476.00 |
EC TOTAL (IV) | 25 000.00 | 25 542.00 | | 25 000.00 |
EE Grand total (I to V) | 369 031.00 | 357 103.00 | | 369 031.00 |
EG Accrued income and payables due within one year | 25 000.00 | 25 542.00 | | 25 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 194 065.00 | | 194 065.00 | 194 065.00 |
FJ Net sales | 194 065.00 | | 194 065.00 | 194 065.00 |
FR Total operating income (I) | | | 194 065.00 | |
FU Purchases of raw materials and other supplies | | | 2 195.00 | |
FW Other purchases and external expenses | | | 20 790.00 | |
FX Taxes, duties, and similar payments | | | 5 567.00 | |
FY Salaries and Wages | | | 108 325.00 | |
FZ Social Security Contributions | | | 42 796.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 359.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 182 032.00 | |
GG - OPERATING RESULT (I - II) | | | 12 032.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 528.00 | |
GL Other interest and similar income | | | 1 767.00 | |
GP Total financial income (V) | | | 2 295.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 295.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 327.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 857.00 | | | 1 857.00 |
HL TOTAL REVENUE (I + III + V + VII) | 196 359.00 | 180 201.00 | | 196 359.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 183 889.00 | 182 224.00 | | 183 889.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 470.00 | -2 022.00 | | 12 470.00 |
| |
| 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 | 58 725.00 | | | 58 725.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 470.00 | |
I4 DECREASES Grand Total | | | 58 725.00 | |
IO DECREASES Total including other intangible assets | | | 382.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 55 874.00 | |
KD ACQUISITIONS Total including other intangible assets | 382.00 | | | 382.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 55 874.00 | | | 55 874.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 470.00 | | | 2 470.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 440.00 | 2 359.00 | | 51 440.00 |
PE DEPRECIATION Total including other intangible assets | 382.00 | | | 382.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 51 058.00 | 2 359.00 | | 51 058.00 |
| |
| 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 | 4 524.00 | 4 524.00 | | 4 524.00 |
8E Income Taxes | 1 725.00 | 1 725.00 | | 1 725.00 |
UX Other trade receivables | 106 659.00 | | | 106 659.00 |
VB VAT | 2 380.00 | | | 2 380.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 900.00 | 2 900.00 | | 2 900.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 528.00 | | | 528.00 |
VS Prepaid expenses | 754.00 | | | 754.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 321.00 | 110 321.00 | | 110 321.00 |
VW VAT | 15 850.00 | 15 850.00 | | 15 850.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 000.00 | 25 000.00 | | 25 000.00 |
