| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 000.00 | | 5 000.00 | 5 000.00 |
AP Buildings | 5 000.00 | 3 399.00 | 1 601.00 | 5 000.00 |
AT Other tangible assets | 4 095.00 | 1 143.00 | 2 952.00 | 4 095.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 14 125.00 | 4 542.00 | 9 583.00 | 14 125.00 |
BZ Other receivables | 59 344.00 | | 59 344.00 | 59 344.00 |
CD Marketable securities | 168 128.00 | | 168 128.00 | 168 128.00 |
CF Cash and cash equivalents | 91 058.00 | | 91 058.00 | 91 058.00 |
CH Prepaid expenses | 6 569.00 | | 6 569.00 | 6 569.00 |
CJ TOTAL (II) | 325 099.00 | | 325 099.00 | 325 099.00 |
CO Grand total (0 to V) | 339 223.00 | 4 542.00 | 334 681.00 | 339 223.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 139 000.00 | 87 000.00 | | 139 000.00 |
DH Retained earnings | 289.00 | 176.00 | | 289.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 99 249.00 | 58 173.00 | | 99 249.00 |
DL TOTAL (I) | 304 538.00 | 211 349.00 | | 304 538.00 |
DV Miscellaneous Loans and Financial Debts (4) | 175.00 | 602.00 | | 175.00 |
DX Trade payables and related accounts | 10 138.00 | 222.00 | | 10 138.00 |
DY Tax and social security liabilities | 19 649.00 | 14 943.00 | | 19 649.00 |
EA Other liabilities | 181.00 | 200.00 | | 181.00 |
EC TOTAL (IV) | 30 143.00 | 15 967.00 | | 30 143.00 |
EE Grand total (I to V) | 334 681.00 | 227 316.00 | | 334 681.00 |
EG Accrued income and payables due within one year | 30 143.00 | 15 967.00 | | 30 143.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 305 156.00 | | 305 156.00 | 305 156.00 |
FJ Net sales | 305 156.00 | | 305 156.00 | 305 156.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 305 156.00 | |
FW Other purchases and external expenses | | | 78 946.00 | |
FX Taxes, duties, and similar payments | | | 2 740.00 | |
FY Salaries and Wages | | | 89 837.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 1 174.00 | |
GE Other Expenses | | | 601.00 | |
GF Total Operating Expenses (II) | | | 173 297.00 | |
GG - OPERATING RESULT (I - II) | | | 131 858.00 | |
GL Other interest and similar income | | | 2 638.00 | |
GP Total financial income (V) | | | 2 638.00 | |
GT Net expenses on sales of marketable securities | | | 7.00 | |
GU Total financial expenses (VI) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 631.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 134 489.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 950.00 | | | 950.00 |
HD Total exceptional income (VII) | 950.00 | | | 950.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 950.00 | | | 950.00 |
HK Income tax | 36 190.00 | 18 603.00 | | 36 190.00 |
HL TOTAL REVENUE (I + III + V + VII) | 308 743.00 | 249 932.00 | | 308 743.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 209 494.00 | 191 758.00 | | 209 494.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 99 249.00 | 58 173.00 | | 99 249.00 |
| |
| 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 | 11 298.00 | | 2 827.00 | 11 298.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 14 125.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 095.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | | 5 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 268.00 | | 2 827.00 | 6 268.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 368.00 | 1 174.00 | | 3 368.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 368.00 | 1 174.00 | | 3 368.00 |
| |
| 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 | 10 138.00 | 10 138.00 | | 10 138.00 |
8D Social Security and Other Social Organizations | 98.00 | 98.00 | | 98.00 |
8E Income Taxes | 19 551.00 | 19 551.00 | | 19 551.00 |
8K Other liabilities (including liabilities related to repo transactions) | 181.00 | 181.00 | | 181.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
VB VAT | 28.00 | | | 28.00 |
VI Group and Associates | 175.00 | 175.00 | | 175.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 59 316.00 | | | 59 316.00 |
VS Prepaid expenses | 6 569.00 | | | 6 569.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 943.00 | 65 943.00 | | 65 943.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 143.00 | 30 143.00 | | 30 143.00 |
