| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 47 403.00 | 36 569.00 | 10 834.00 | 47 403.00 |
BJ TOTAL (I) | 48 283.00 | 36 569.00 | 11 714.00 | 48 283.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 217 177.00 | | 217 177.00 | 217 177.00 |
CD Marketable securities | 174.00 | | 174.00 | 174.00 |
CF Cash and cash equivalents | 1 343 469.00 | | 1 343 469.00 | 1 343 469.00 |
CH Prepaid expenses | 113.00 | | 113.00 | 113.00 |
CJ TOTAL (II) | 1 564 533.00 | | 1 564 533.00 | 1 564 533.00 |
CO Grand total (0 to V) | 1 612 816.00 | 36 569.00 | 1 576 247.00 | 1 612 816.00 |
CU Other investments | 880.00 | | 880.00 | 880.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 500 935.00 | 229 932.00 | | 500 935.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 179 989.00 | 271 003.00 | | 179 989.00 |
DL TOTAL (I) | 790 924.00 | 610 935.00 | | 790 924.00 |
DU Loans and Debts from Credit Institutions (3) | 9 042.00 | 15 947.00 | | 9 042.00 |
DV Miscellaneous Loans and Financial Debts (4) | 264 000.00 | 1 556 031.00 | | 264 000.00 |
DX Trade payables and related accounts | 318 612.00 | 244 839.00 | | 318 612.00 |
DY Tax and social security liabilities | 193 669.00 | 118 673.00 | | 193 669.00 |
EC TOTAL (IV) | 785 323.00 | 1 935 489.00 | | 785 323.00 |
EE Grand total (I to V) | 1 576 247.00 | 2 546 424.00 | | 1 576 247.00 |
EG Accrued income and payables due within one year | 783 541.00 | 1 926 625.00 | | 783 541.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 035 571.00 | | 1 035 571.00 | 1 035 571.00 |
FJ Net sales | 1 035 571.00 | | 1 035 571.00 | 1 035 571.00 |
FO Operating subsidies | | | 4 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 286.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 1 043 363.00 | |
FW Other purchases and external expenses | | | 629 229.00 | |
FX Taxes, duties, and similar payments | | | 3 685.00 | |
FY Salaries and Wages | | | 175 236.00 | |
FZ Social Security Contributions | | | 61 845.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 173.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 881 171.00 | |
GG - OPERATING RESULT (I - II) | | | 162 192.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 234 816.00 | |
GL Other interest and similar income | | | 17 469.00 | |
GP Total financial income (V) | | | 252 286.00 | |
GR Interest and similar expenses | | | 14 992.00 | |
GU Total financial expenses (VI) | | | 14 992.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 237 294.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 399 486.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 286.00 | 3 278.00 | | 3 286.00 |
HA Exceptional income from management transactions | | 13.00 | | |
HB Exceptional income from capital transactions | 3 520.00 | 2 940.00 | | 3 520.00 |
HD Total exceptional income (VII) | 3 520.00 | 2 953.00 | | 3 520.00 |
HE Exceptional expenses on management operations | 107.00 | 1 869.00 | | 107.00 |
HF Exceptional expenses on capital transactions | 520.00 | 1 690.00 | | 520.00 |
HH Total exceptional expenses (VIII) | 627.00 | 3 559.00 | | 627.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 893.00 | -606.00 | | 2 893.00 |
HK Income tax | 222 390.00 | 108 669.00 | | 222 390.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 299 169.00 | 994 596.00 | | 1 299 169.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 119 179.00 | 723 593.00 | | 1 119 179.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 179 989.00 | 271 003.00 | | 179 989.00 |
| |
| 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 | 39 803.00 | | 10 000.00 | 39 803.00 |
I3 DECREASES Total Financial Fixed Assets | | 520.00 | 880.00 | |
I4 DECREASES Grand Total | | 1 520.00 | 48 283.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 000.00 | 47 403.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 403.00 | | 10 000.00 | 38 403.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 400.00 | | | 1 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 396.00 | 11 173.00 | 1 000.00 | 26 396.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 396.00 | 11 173.00 | 1 000.00 | 26 396.00 |
| |
| 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 | 318 612.00 | 318 612.00 | | 318 612.00 |
8C Staff and Related Accounts | 14 795.00 | 14 795.00 | | 14 795.00 |
8D Social Security and Other Social Organizations | 38 891.00 | 38 891.00 | | 38 891.00 |
8E Income Taxes | 106 979.00 | 106 979.00 | | 106 979.00 |
UX Other trade receivables | 3 600.00 | | | 3 600.00 |
VB VAT | 56 325.00 | | | 56 325.00 |
VC Group and associates | 159 898.00 | | | 159 898.00 |
VG Loans with a maturity of up to one year at origin | 178.00 | 178.00 | | 178.00 |
VH Loans with a maturity of more than one year at origin | 8 864.00 | 7 083.00 | 1 781.00 | 8 864.00 |
VI Group and Associates | 264 000.00 | 264 000.00 | | 264 000.00 |
VK Loans repaid during the year | 7 016.00 | | | 7 016.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 487.00 | 2 487.00 | | 2 487.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 953.00 | | | 953.00 |
VS Prepaid expenses | 113.00 | | | 113.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 220 890.00 | 220 890.00 | | 220 890.00 |
VW VAT | 30 517.00 | 30 517.00 | | 30 517.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 785 323.00 | 783 541.00 | 1 781.00 | 785 323.00 |
