| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 826.00 | 826.00 | | 826.00 |
BJ TOTAL (I) | 12 588.00 | 826.00 | 11 761.00 | 12 588.00 |
BX Customers and related accounts | 54 936.00 | | 54 936.00 | 54 936.00 |
BZ Other receivables | 857.00 | | 857.00 | 857.00 |
CD Marketable securities | 1 183 200.00 | | 1 183 200.00 | 1 183 200.00 |
CF Cash and cash equivalents | 587 732.00 | | 587 732.00 | 587 732.00 |
CH Prepaid expenses | 399.00 | | 399.00 | 399.00 |
CJ TOTAL (II) | 1 827 125.00 | | 1 827 125.00 | 1 827 125.00 |
CO Grand total (0 to V) | 1 839 713.00 | 826.00 | 1 838 886.00 | 1 839 713.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 500.00 | 38 500.00 | | 38 500.00 |
DD Legal reserve (1) | 3 850.00 | 3 850.00 | | 3 850.00 |
DG Other reserves | 1 643 266.00 | 1 603 465.00 | | 1 643 266.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 102 613.00 | 39 801.00 | | 102 613.00 |
DL TOTAL (I) | 1 788 230.00 | 1 685 616.00 | | 1 788 230.00 |
DU Loans and Debts from Credit Institutions (3) | 75.00 | 73.00 | | 75.00 |
DX Trade payables and related accounts | 3 840.00 | 3 840.00 | | 3 840.00 |
DY Tax and social security liabilities | 46 741.00 | 14 809.00 | | 46 741.00 |
EC TOTAL (IV) | 50 656.00 | 18 723.00 | | 50 656.00 |
EE Grand total (I to V) | 1 838 886.00 | 1 704 339.00 | | 1 838 886.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 241 889.00 | | 241 889.00 | 241 889.00 |
FJ Net sales | 241 889.00 | | 241 889.00 | 241 889.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 241 889.00 | |
FW Other purchases and external expenses | | | 57 015.00 | |
FX Taxes, duties, and similar payments | | | 8 046.00 | |
FZ Social Security Contributions | | | 62 969.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 128 031.00 | |
GG - OPERATING RESULT (I - II) | | | 113 857.00 | |
GP Total financial income (V) | | | 30 469.00 | |
GU Total financial expenses (VI) | | | 8 213.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 256.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 136 113.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 477.00 | 1.00 | | 477.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -477.00 | -1.00 | | -477.00 |
HK Income tax | 33 022.00 | 9 418.00 | | 33 022.00 |
HL TOTAL REVENUE (I + III + V + VII) | 272 358.00 | 175 663.00 | | 272 358.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 169 745.00 | 135 861.00 | | 169 745.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 102 613.00 | 39 801.00 | | 102 613.00 |
| |
| 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 | 12 543.00 | | 44.00 | 12 543.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 474.00 | |
I4 DECREASES Grand Total | | | 12 588.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 826.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 826.00 | | | 826.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 430.00 | | 44.00 | 9 430.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 826.00 | | | 826.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 826.00 | | | 826.00 |
| |
| 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 | 3 840.00 | 3 840.00 | | 3 840.00 |
8D Social Security and Other Social Organizations | 9 308.00 | 9 308.00 | | 9 308.00 |
8E Income Taxes | 30 443.00 | 30 443.00 | | 30 443.00 |
UT Other financial assets | 9 474.00 | | | 9 474.00 |
UX Other trade receivables | 54 936.00 | | | 54 936.00 |
VB VAT | 857.00 | | | 857.00 |
VG Loans with a maturity of up to one year at origin | 75.00 | 75.00 | | 75.00 |
VQ Other Taxes, Duties, and Similar Debts | 564.00 | 564.00 | | 564.00 |
VS Prepaid expenses | 399.00 | | | 399.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 668.00 | 56 193.00 | 9 474.00 | 65 668.00 |
VW VAT | 6 425.00 | 6 425.00 | | 6 425.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 656.00 | 50 656.00 | | 50 656.00 |
