| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 70 110.00 | | 70 110.00 | 70 110.00 |
BX Customers and related accounts | 104 294.00 | | 104 294.00 | 104 294.00 |
BZ Other receivables | 138 190.00 | | 138 190.00 | 138 190.00 |
CD Marketable securities | 2 000 000.00 | | 2 000 000.00 | 2 000 000.00 |
CF Cash and cash equivalents | 516 892.00 | | 516 892.00 | 516 892.00 |
CJ TOTAL (II) | 2 759 376.00 | | 2 759 376.00 | 2 759 376.00 |
CO Grand total (0 to V) | 2 829 486.00 | | 2 829 486.00 | 2 829 486.00 |
CU Other investments | 69 110.00 | | 69 110.00 | 69 110.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 56 821.00 | 56 821.00 | | 56 821.00 |
DH Retained earnings | 277 111.00 | 23 238.00 | | 277 111.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 167 604.00 | 2 453 873.00 | | 1 167 604.00 |
DL TOTAL (I) | 2 601 536.00 | 3 633 932.00 | | 2 601 536.00 |
DX Trade payables and related accounts | 138 024.00 | 133 699.00 | | 138 024.00 |
DY Tax and social security liabilities | 51 189.00 | 52 530.00 | | 51 189.00 |
EA Other liabilities | 38 737.00 | 52 276.00 | | 38 737.00 |
EC TOTAL (IV) | 227 950.00 | 238 505.00 | | 227 950.00 |
EE Grand total (I to V) | 2 829 486.00 | 3 872 437.00 | | 2 829 486.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 648 110.00 | 180 244.00 | 828 354.00 | 648 110.00 |
FJ Net sales | 648 110.00 | 180 244.00 | 828 354.00 | 648 110.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 828 356.00 | |
FW Other purchases and external expenses | | | 823 370.00 | |
FX Taxes, duties, and similar payments | | | 708.00 | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 40 002.00 | |
GF Total Operating Expenses (II) | | | 864 080.00 | |
GG - OPERATING RESULT (I - II) | | | -35 724.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 161 887.00 | |
GO Net income from sales of marketable securities | | | 53 340.00 | |
GP Total financial income (V) | | | 1 215 227.00 | |
GR Interest and similar expenses | | | 3 716.00 | |
GT Net expenses on sales of marketable securities | | | 9.00 | |
GU Total financial expenses (VI) | | | 3 726.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 211 501.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 175 777.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 337 098.00 | | |
HH Total exceptional expenses (VIII) | | 337 098.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -337 098.00 | | |
HK Income tax | 8 173.00 | | | 8 173.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 043 583.00 | 3 501 549.00 | | 2 043 583.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 875 979.00 | 1 047 675.00 | | 875 979.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 167 604.00 | 2 453 873.00 | | 1 167 604.00 |
| |
| 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 | 73 827.00 | | | 73 827.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 716.00 | 70 110.00 | |
I4 DECREASES Grand Total | | 3 716.00 | 70 110.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 73 827.00 | | | 73 827.00 |
| |
| 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 | 138 024.00 | 138 024.00 | | 138 024.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 737.00 | 38 737.00 | | 38 737.00 |
UT Other financial assets | 1 000.00 | | | 1 000.00 |
UX Other trade receivables | 104 294.00 | | | 104 294.00 |
VB VAT | 73 367.00 | | | 73 367.00 |
VI Group and Associates | 40 000.00 | 40 000.00 | | 40 000.00 |
VM Income taxes | 18 445.00 | | | 18 445.00 |
VQ Other Taxes, Duties, and Similar Debts | 263.00 | 263.00 | | 263.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 46 377.00 | | | 46 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 243 484.00 | 242 484.00 | 1 000.00 | 243 484.00 |
VW VAT | 10 926.00 | 10 926.00 | | 10 926.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 227 950.00 | 227 950.00 | | 227 950.00 |
