| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 643.00 | 7 264.00 | 2 379.00 | 9 643.00 |
BJ TOTAL (I) | 9 643.00 | 7 264.00 | 2 379.00 | 9 643.00 |
BV Advances and down payments on orders | 1 635.00 | | 1 635.00 | 1 635.00 |
BX Customers and related accounts | 17 731.00 | | 17 731.00 | 17 731.00 |
BZ Other receivables | 3 577.00 | | 3 577.00 | 3 577.00 |
CF Cash and cash equivalents | 216 250.00 | | 216 250.00 | 216 250.00 |
CH Prepaid expenses | 2 149.00 | | 2 149.00 | 2 149.00 |
CJ TOTAL (II) | 241 341.00 | | 241 341.00 | 241 341.00 |
CO Grand total (0 to V) | 250 984.00 | 7 264.00 | 243 720.00 | 250 984.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 121 258.00 | 70 412.00 | | 121 258.00 |
DH Retained earnings | 7 149.00 | 7 149.00 | | 7 149.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 982.00 | 75 846.00 | | 94 982.00 |
DL TOTAL (I) | 232 190.00 | 162 208.00 | | 232 190.00 |
DV Miscellaneous Loans and Financial Debts (4) | 752.00 | 4 275.00 | | 752.00 |
DX Trade payables and related accounts | 1 679.00 | 1 529.00 | | 1 679.00 |
DY Tax and social security liabilities | 9 099.00 | 4 606.00 | | 9 099.00 |
EC TOTAL (IV) | 11 530.00 | 10 410.00 | | 11 530.00 |
EE Grand total (I to V) | 243 720.00 | 172 618.00 | | 243 720.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 162 745.00 | |
FJ Net sales | | | 162 745.00 | |
FR Total operating income (I) | | | 162 745.00 | |
FW Other purchases and external expenses | | | 39 208.00 | |
FX Taxes, duties, and similar payments | | | 709.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 1 174.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 41 092.00 | |
GG - OPERATING RESULT (I - II) | | | 121 652.00 | |
GN Positive exchange differences | | | 9 697.00 | |
GP Total financial income (V) | | | 9 697.00 | |
GR Interest and similar expenses | | | 98.00 | |
GS Negative differences of foreign exchange | | | 274.00 | |
GU Total financial expenses (VI) | | | 372.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 325.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 130 978.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 515.00 | | | 1 515.00 |
HD Total exceptional income (VII) | 1 515.00 | | | 1 515.00 |
HE Exceptional expenses on management operations | 827.00 | | | 827.00 |
HH Total exceptional expenses (VIII) | 827.00 | | | 827.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 688.00 | | | 688.00 |
HK Income tax | 36 683.00 | 27 163.00 | | 36 683.00 |
HL TOTAL REVENUE (I + III + V + VII) | 173 957.00 | 150 819.00 | | 173 957.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 974.00 | 74 972.00 | | 78 974.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 94 982.00 | 75 846.00 | | 94 982.00 |
| |
| 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 | 1 679.00 | 1 679.00 | | 1 679.00 |
8K Other liabilities (including liabilities related to repo transactions) | 752.00 | 752.00 | | 752.00 |
VS Prepaid expenses | 2 149.00 | | | 2 149.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 456.00 | 23 456.00 | | 23 456.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 530.00 | 11 530.00 | | 11 530.00 |
