| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 26 862.00 | 13 636.00 | 13 226.00 | 26 862.00 |
BJ TOTAL (I) | 131 114.00 | 13 636.00 | 117 478.00 | 131 114.00 |
BX Customers and related accounts | 47 351.00 | | 47 351.00 | 47 351.00 |
BZ Other receivables | 371 338.00 | | 371 338.00 | 371 338.00 |
CD Marketable securities | 691 291.00 | | 691 291.00 | 691 291.00 |
CF Cash and cash equivalents | 106 462.00 | | 106 462.00 | 106 462.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 216 444.00 | | 1 216 444.00 | 1 216 444.00 |
CO Grand total (0 to V) | 1 347 558.00 | 13 636.00 | 1 333 922.00 | 1 347 558.00 |
CU Other investments | 104 252.00 | | 104 252.00 | 104 252.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 901 000.00 | 901 000.00 | | 901 000.00 |
DD Legal reserve (1) | 28 848.00 | 27 532.00 | | 28 848.00 |
DG Other reserves | 343 067.00 | 358 070.00 | | 343 067.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 466.00 | 26 312.00 | | 20 466.00 |
DL TOTAL (I) | 1 293 382.00 | 1 312 915.00 | | 1 293 382.00 |
DU Loans and Debts from Credit Institutions (3) | 9 587.00 | 18 559.00 | | 9 587.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 433.00 | 4 120.00 | | 4 433.00 |
DX Trade payables and related accounts | 3 300.00 | 4 894.00 | | 3 300.00 |
DY Tax and social security liabilities | 23 220.00 | 21 862.00 | | 23 220.00 |
EC TOTAL (IV) | 40 540.00 | 49 437.00 | | 40 540.00 |
EE Grand total (I to V) | 1 333 922.00 | 1 362 353.00 | | 1 333 922.00 |
EG Accrued income and payables due within one year | 42 668.00 | 37 819.00 | | 42 668.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 238 969.00 | | 238 969.00 | 238 969.00 |
FJ Net sales | 238 969.00 | | 238 969.00 | 238 969.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 131.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 239 107.00 | |
FW Other purchases and external expenses | | | 41 351.00 | |
FX Taxes, duties, and similar payments | | | 2 149.00 | |
FY Salaries and Wages | | | 120 000.00 | |
FZ Social Security Contributions | | | 50 115.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 499.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 219 115.00 | |
GG - OPERATING RESULT (I - II) | | | 19 992.00 | |
GL Other interest and similar income | | | 10 299.00 | |
GP Total financial income (V) | | | 10 299.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 10 299.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 291.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 825.00 | 6 480.00 | | 9 825.00 |
HL TOTAL REVENUE (I + III + V + VII) | 249 407.00 | 256 980.00 | | 249 407.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 228 940.00 | 230 668.00 | | 228 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 466.00 | 26 312.00 | | 20 466.00 |
| |
| 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 | 131 114.00 | | | 131 114.00 |
I3 DECREASES Total Financial Fixed Assets | | | 104 252.00 | |
I4 DECREASES Grand Total | | | 131 114.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 26 862.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 862.00 | | | 26 862.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 104 252.00 | | | 104 252.00 |
