| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 94 879.00 | 72 811.00 | 22 068.00 | 94 879.00 |
BJ TOTAL (I) | 94 879.00 | 72 811.00 | 22 068.00 | 94 879.00 |
BX Customers and related accounts | 268 734.00 | | 268 734.00 | 268 734.00 |
BZ Other receivables | 1 209.00 | | 1 209.00 | 1 209.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 2 015 690.00 | | 2 015 690.00 | 2 015 690.00 |
CH Prepaid expenses | 235.00 | | 235.00 | 235.00 |
CJ TOTAL (II) | 2 285 868.00 | | 2 285 868.00 | 2 285 868.00 |
CO Grand total (0 to V) | 2 380 747.00 | 72 811.00 | 2 307 936.00 | 2 380 747.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 240 000.00 | 240 000.00 | | 240 000.00 |
DD Legal reserve (1) | 24 000.00 | 24 000.00 | | 24 000.00 |
DH Retained earnings | 928 072.00 | 927 423.00 | | 928 072.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | | 649.00 | | |
DL TOTAL (I) | 1 192 072.00 | 1 192 072.00 | | 1 192 072.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000 638.00 | 877 490.00 | | 1 000 638.00 |
DX Trade payables and related accounts | 4 793.00 | 5 140.00 | | 4 793.00 |
DY Tax and social security liabilities | 110 433.00 | 84 392.00 | | 110 433.00 |
EC TOTAL (IV) | 1 115 864.00 | 967 022.00 | | 1 115 864.00 |
EE Grand total (I to V) | 2 307 936.00 | 2 159 094.00 | | 2 307 936.00 |
EG Accrued income and payables due within one year | 1 115 864.00 | 967 022.00 | | 1 115 864.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 142 161.00 | 12 500.00 | 1 154 661.00 | 1 142 161.00 |
FJ Net sales | 1 142 161.00 | 12 500.00 | 1 154 661.00 | 1 142 161.00 |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 1 154 681.00 | |
FW Other purchases and external expenses | | | 219 257.00 | |
FX Taxes, duties, and similar payments | | | 42 351.00 | |
FY Salaries and Wages | | | 728 842.00 | |
FZ Social Security Contributions | | | 154 931.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 611.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 159 992.00 | |
GG - OPERATING RESULT (I - II) | | | -5 311.00 | |
GL Other interest and similar income | | | 5 781.00 | |
GP Total financial income (V) | | | 5 781.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 5 781.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 469.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 469.00 | 736.00 | | 469.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 160 461.00 | 1 042 124.00 | | 1 160 461.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 160 461.00 | 1 041 475.00 | | 1 160 461.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | | 649.00 | | |
| |
| 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 | 92 611.00 | | | 92 611.00 |
I4 DECREASES Grand Total | | | 94 879.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 94 879.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 92 611.00 | | | 92 611.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 58 200.00 | 14 611.00 | | 58 200.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 58 200.00 | 14 611.00 | | 58 200.00 |
| |
| 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 | 4 793.00 | 4 793.00 | | 4 793.00 |
UX Other trade receivables | 268 734.00 | | | 268 734.00 |
VI Group and Associates | 1 000 638.00 | 1 000 638.00 | | 1 000 638.00 |
VP Miscellaneous | 1 209.00 | | | 1 209.00 |
VQ Other Taxes, Duties, and Similar Debts | 110 433.00 | 110 433.00 | | 110 433.00 |
VS Prepaid expenses | 235.00 | | | 235.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 270 178.00 | 270 178.00 | | 270 178.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 115 864.00 | 1 115 864.00 | | 1 115 864.00 |
