| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 21 980.00 | 11 216.00 | 10 764.00 | 21 980.00 |
BH Other financial assets | 2 820.00 | | 2 820.00 | 2 820.00 |
BJ TOTAL (I) | 24 800.00 | 11 216.00 | 13 584.00 | 24 800.00 |
BX Customers and related accounts | 24 120.00 | | 24 120.00 | 24 120.00 |
BZ Other receivables | 1 294.00 | | 1 294.00 | 1 294.00 |
CD Marketable securities | 242 447.00 | | 242 447.00 | 242 447.00 |
CF Cash and cash equivalents | 134 223.00 | | 134 223.00 | 134 223.00 |
CH Prepaid expenses | 1 333.00 | | 1 333.00 | 1 333.00 |
CJ TOTAL (II) | 403 417.00 | | 403 417.00 | 403 417.00 |
CO Grand total (0 to V) | 428 217.00 | 11 216.00 | 417 001.00 | 428 217.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 190 000.00 | 190 000.00 | | 190 000.00 |
DD Legal reserve (1) | 19 000.00 | 19 000.00 | | 19 000.00 |
DG Other reserves | 176 090.00 | 157 338.00 | | 176 090.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 008.00 | 18 752.00 | | 7 008.00 |
DL TOTAL (I) | 392 098.00 | 385 090.00 | | 392 098.00 |
DU Loans and Debts from Credit Institutions (3) | 38.00 | 15.00 | | 38.00 |
DX Trade payables and related accounts | 4 209.00 | 17 420.00 | | 4 209.00 |
DY Tax and social security liabilities | 4 723.00 | 19 563.00 | | 4 723.00 |
EA Other liabilities | 15 933.00 | 15 700.00 | | 15 933.00 |
EC TOTAL (IV) | 24 903.00 | 52 698.00 | | 24 903.00 |
EE Grand total (I to V) | 417 001.00 | 437 788.00 | | 417 001.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 67 100.00 | | 67 100.00 | 67 100.00 |
FJ Net sales | 67 100.00 | | 67 100.00 | 67 100.00 |
FQ Other income | | | 479.00 | |
FR Total operating income (I) | | | 67 579.00 | |
FW Other purchases and external expenses | | | 53 085.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
FZ Social Security Contributions | | | 2 262.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 400.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 57 822.00 | |
GG - OPERATING RESULT (I - II) | | | 9 757.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 757.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 749.00 | 4 313.00 | | 2 749.00 |
HL TOTAL REVENUE (I + III + V + VII) | 67 579.00 | 112 900.00 | | 67 579.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 571.00 | 94 148.00 | | 60 571.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 008.00 | 18 752.00 | | 7 008.00 |
| |
| 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 | 20 940.00 | | 3 860.00 | 20 940.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 820.00 | |
I4 DECREASES Grand Total | | | 24 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 980.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 120.00 | | 3 860.00 | 18 120.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 820.00 | | | 2 820.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 816.00 | 2 400.00 | | 8 816.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 816.00 | 2 400.00 | | 8 816.00 |
| |
| 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 | 4 209.00 | 4 209.00 | | 4 209.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 933.00 | 15 933.00 | | 15 933.00 |
UT Other financial assets | 2 820.00 | | | 2 820.00 |
UX Other trade receivables | 24 120.00 | | | 24 120.00 |
VB VAT | 673.00 | | | 673.00 |
VG Loans with a maturity of up to one year at origin | 38.00 | 38.00 | | 38.00 |
VM Income taxes | 621.00 | | | 621.00 |
VS Prepaid expenses | 1 333.00 | | | 1 333.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 567.00 | 26 747.00 | 2 820.00 | 29 567.00 |
VW VAT | 4 723.00 | 4 723.00 | | 4 723.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 903.00 | 24 903.00 | | 24 903.00 |
