| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 701.00 | 280.00 | 421.00 | 701.00 |
BJ TOTAL (I) | 701.00 | 280.00 | 421.00 | 701.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 5 812.00 | | 5 812.00 | 5 812.00 |
CD Marketable securities | 71 463.00 | 3 612.00 | 67 851.00 | 71 463.00 |
CF Cash and cash equivalents | 114 675.00 | | 114 675.00 | 114 675.00 |
CJ TOTAL (II) | 191 951.00 | 3 612.00 | 188 339.00 | 191 951.00 |
CO Grand total (0 to V) | 192 652.00 | 3 892.00 | 188 759.00 | 192 652.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | 41 250.00 | | 35 000.00 |
DB Share, merger, contribution premiums, etc. | 6 250.00 | 6 250.00 | | 6 250.00 |
DD Legal reserve (1) | 4 125.00 | 4 125.00 | | 4 125.00 |
DG Other reserves | 5 875.00 | 14 000.00 | | 5 875.00 |
DH Retained earnings | 93 177.00 | 54 566.00 | | 93 177.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 052.00 | 38 610.00 | | 39 052.00 |
DL TOTAL (I) | 183 478.00 | 158 802.00 | | 183 478.00 |
DX Trade payables and related accounts | 3 012.00 | 1 488.00 | | 3 012.00 |
DY Tax and social security liabilities | 1 928.00 | 12 863.00 | | 1 928.00 |
EA Other liabilities | 341.00 | 767.00 | | 341.00 |
EC TOTAL (IV) | 5 281.00 | 15 118.00 | | 5 281.00 |
EE Grand total (I to V) | 188 759.00 | 173 921.00 | | 188 759.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 58 000.00 | | 58 000.00 | 58 000.00 |
FJ Net sales | 58 000.00 | | 58 000.00 | 58 000.00 |
FR Total operating income (I) | | | 58 001.00 | |
FW Other purchases and external expenses | | | 12 295.00 | |
FX Taxes, duties, and similar payments | | | 827.00 | |
FZ Social Security Contributions | | | 2 154.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 234.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 15 510.00 | |
GG - OPERATING RESULT (I - II) | | | 42 491.00 | |
GL Other interest and similar income | | | 879.00 | |
GM Reversals of provisions and transfers of expenses | | | 9 201.00 | |
GO Net income from sales of marketable securities | | | 4 127.00 | |
GP Total financial income (V) | | | 14 207.00 | |
GR Interest and similar expenses | | | 100.00 | |
GU Total financial expenses (VI) | | | 100.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 107.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 597.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 52.00 | | | 52.00 |
HF Exceptional expenses on capital transactions | 9 201.00 | | | 9 201.00 |
HH Total exceptional expenses (VIII) | 9 253.00 | | | 9 253.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 253.00 | | | -9 253.00 |
HK Income tax | 8 293.00 | 9 263.00 | | 8 293.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72 207.00 | 60 955.00 | | 72 207.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 156.00 | 22 345.00 | | 33 156.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 052.00 | 38 610.00 | | 39 052.00 |
| |
| 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 | 701.00 | | | 701.00 |
I4 DECREASES Grand Total | | | 701.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 701.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 701.00 | | | 701.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 47.00 | 234.00 | | 47.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47.00 | 234.00 | | 47.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 12 713.00 | 100.00 | 9 201.00 | 12 713.00 |
7B Total provisions for depreciation | 12 713.00 | 100.00 | 9 201.00 | 12 713.00 |
7C Grand total | 12 713.00 | 100.00 | 9 201.00 | 12 713.00 |
UG - Financial | | 100.00 | 9 201.00 | |
| |
| 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 | 3 012.00 | 3 012.00 | | 3 012.00 |
8D Social Security and Other Social Organizations | 105.00 | 105.00 | | 105.00 |
8K Other liabilities (including liabilities related to repo transactions) | 341.00 | 341.00 | | 341.00 |
VB VAT | 272.00 | | | 272.00 |
VM Income taxes | 970.00 | | | 970.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 570.00 | | | 4 570.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 812.00 | 5 812.00 | | 5 812.00 |
VW VAT | 1 823.00 | 1 823.00 | | 1 823.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 281.00 | 5 281.00 | | 5 281.00 |
