| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 869.00 | 2 869.00 | | 2 869.00 |
AT Other tangible assets | 32 644.00 | 30 364.00 | 2 280.00 | 32 644.00 |
BJ TOTAL (I) | 35 513.00 | 33 233.00 | 2 280.00 | 35 513.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 558.00 | | 2 558.00 | 2 558.00 |
CD Marketable securities | 169 000.00 | | 169 000.00 | 169 000.00 |
CF Cash and cash equivalents | 127 957.00 | | 127 957.00 | 127 957.00 |
CH Prepaid expenses | 1 125.00 | | 1 125.00 | 1 125.00 |
CJ TOTAL (II) | 300 641.00 | | 300 641.00 | 300 641.00 |
CO Grand total (0 to V) | 336 154.00 | 33 233.00 | 302 920.00 | 336 154.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 449.00 | 152 449.00 | | 152 449.00 |
DD Legal reserve (1) | 15 245.00 | 15 245.00 | | 15 245.00 |
DH Retained earnings | 64 633.00 | 33 851.00 | | 64 633.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 105.00 | 30 781.00 | | 28 105.00 |
DL TOTAL (I) | 260 432.00 | 232 327.00 | | 260 432.00 |
DX Trade payables and related accounts | 6 480.00 | 7 638.00 | | 6 480.00 |
DY Tax and social security liabilities | 36 009.00 | 39 984.00 | | 36 009.00 |
EC TOTAL (IV) | 42 489.00 | 47 622.00 | | 42 489.00 |
EE Grand total (I to V) | 302 920.00 | 279 948.00 | | 302 920.00 |
EG Accrued income and payables due within one year | 42 489.00 | 47 622.00 | | 42 489.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 188 384.00 | | 188 384.00 | 188 384.00 |
FJ Net sales | 188 384.00 | | 188 384.00 | 188 384.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 188 395.00 | |
FW Other purchases and external expenses | | | 21 258.00 | |
FX Taxes, duties, and similar payments | | | 2 645.00 | |
FY Salaries and Wages | | | 78 695.00 | |
FZ Social Security Contributions | | | 51 235.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 289.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 155 126.00 | |
GG - OPERATING RESULT (I - II) | | | 33 269.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 269.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 199.00 | | | 199.00 |
HH Total exceptional expenses (VIII) | 199.00 | | | 199.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -199.00 | | | -199.00 |
HK Income tax | 4 965.00 | 5 467.00 | | 4 965.00 |
HL TOTAL REVENUE (I + III + V + VII) | 188 395.00 | 187 629.00 | | 188 395.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 290.00 | 156 848.00 | | 160 290.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 105.00 | 30 781.00 | | 28 105.00 |
| |
| 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 | 39 804.00 | | | 39 804.00 |
I4 DECREASES Grand Total | | | 35 513.00 | |
IO DECREASES Total including other intangible assets | | | 2 869.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 644.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 869.00 | | | 2 869.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 935.00 | | | 36 935.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 017.00 | 1 289.00 | 6 073.00 | 38 017.00 |
PE DEPRECIATION Total including other intangible assets | 2 869.00 | | | 2 869.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 148.00 | 1 289.00 | 6 073.00 | 35 148.00 |
| |
| 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 | 6 480.00 | 6 480.00 | | 6 480.00 |
8K Other liabilities (including liabilities related to repo transactions) | 390.00 | 390.00 | | 390.00 |
VS Prepaid expenses | 1 125.00 | | | 1 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 683.00 | 3 683.00 | | 3 683.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 489.00 | 42 489.00 | | 42 489.00 |
