| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 632.00 | | 632.00 | 632.00 |
BJ TOTAL (I) | 240 088.00 | | 240 088.00 | 240 088.00 |
BX Customers and related accounts | 3 237.00 | | 3 237.00 | 3 237.00 |
BZ Other receivables | 240.00 | | 240.00 | 240.00 |
CD Marketable securities | 84 233.00 | | 84 233.00 | 84 233.00 |
CF Cash and cash equivalents | 184 051.00 | | 184 051.00 | 184 051.00 |
CH Prepaid expenses | 263.00 | | 263.00 | 263.00 |
CJ TOTAL (II) | 272 024.00 | | 272 024.00 | 272 024.00 |
CO Grand total (0 to V) | 512 112.00 | | 512 112.00 | 512 112.00 |
CP Shares due in less than one year | 632.00 | | | 632.00 |
CU Other investments | 239 441.00 | | 239 441.00 | 239 441.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 237 600.00 | 237 600.00 | | 237 600.00 |
DD Legal reserve (1) | 13 176.00 | 10 344.00 | | 13 176.00 |
DG Other reserves | 10 713.00 | 9 976.00 | | 10 713.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 83 928.00 | 56 632.00 | | 83 928.00 |
DL TOTAL (I) | 345 416.00 | 314 553.00 | | 345 416.00 |
DV Miscellaneous Loans and Financial Debts (4) | 122 897.00 | 79 554.00 | | 122 897.00 |
DX Trade payables and related accounts | 1 440.00 | 900.00 | | 1 440.00 |
DY Tax and social security liabilities | 42 359.00 | 19 590.00 | | 42 359.00 |
EC TOTAL (IV) | 166 696.00 | 100 045.00 | | 166 696.00 |
EE Grand total (I to V) | 512 112.00 | 414 597.00 | | 512 112.00 |
EG Accrued income and payables due within one year | 166 696.00 | 100 045.00 | | 166 696.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 248 514.00 | | 248 514.00 | 248 514.00 |
FJ Net sales | 248 514.00 | | 248 514.00 | 248 514.00 |
FR Total operating income (I) | | | 248 514.00 | |
FW Other purchases and external expenses | | | 9 774.00 | |
FX Taxes, duties, and similar payments | | | 13 859.00 | |
FY Salaries and Wages | | | 111 828.00 | |
FZ Social Security Contributions | | | 65 134.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 200 597.00 | |
GG - OPERATING RESULT (I - II) | | | 47 918.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36 866.00 | |
GL Other interest and similar income | | | 1 509.00 | |
GP Total financial income (V) | | | 38 375.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 375.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 293.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 65 134.00 | 50 818.00 | | 65 134.00 |
HE Exceptional expenses on management operations | 46.00 | | | 46.00 |
HH Total exceptional expenses (VIII) | 46.00 | | | 46.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -46.00 | | | -46.00 |
HK Income tax | 2 319.00 | 248.00 | | 2 319.00 |
HL TOTAL REVENUE (I + III + V + VII) | 286 889.00 | 206 535.00 | | 286 889.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 202 962.00 | 149 903.00 | | 202 962.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 83 928.00 | 56 632.00 | | 83 928.00 |
| |
| 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 | 240 088.00 | | | 240 088.00 |
I3 DECREASES Total Financial Fixed Assets | | | 240 088.00 | |
I4 DECREASES Grand Total | | | 240 088.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 240 088.00 | | | 240 088.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8D Social Security and Other Social Organizations | 36 483.00 | 36 483.00 | | 36 483.00 |
8E Income Taxes | 2 319.00 | 2 319.00 | | 2 319.00 |
UT Other financial assets | 632.00 | 632.00 | | 632.00 |
UX Other trade receivables | 3 237.00 | | | 3 237.00 |
VB VAT | 240.00 | | | 240.00 |
VI Group and Associates | 122 897.00 | 122 897.00 | | 122 897.00 |
VS Prepaid expenses | 263.00 | | | 263.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 372.00 | 4 372.00 | | 4 372.00 |
VW VAT | 3 556.00 | 3 556.00 | | 3 556.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 166 696.00 | 166 696.00 | | 166 696.00 |
