| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 801.00 | 801.00 | | 801.00 |
BJ TOTAL (I) | 2 251 407.00 | 801.00 | 2 250 606.00 | 2 251 407.00 |
BX Customers and related accounts | 21 300.00 | | 21 300.00 | 21 300.00 |
BZ Other receivables | 282 030.00 | | 282 030.00 | 282 030.00 |
CF Cash and cash equivalents | 740 458.00 | | 740 458.00 | 740 458.00 |
CH Prepaid expenses | 1 435.00 | | 1 435.00 | 1 435.00 |
CJ TOTAL (II) | 1 045 222.00 | | 1 045 222.00 | 1 045 222.00 |
CO Grand total (0 to V) | 3 296 629.00 | 801.00 | 3 295 828.00 | 3 296 629.00 |
CR Shares due in more than one year | 280 000.00 | | | 280 000.00 |
CU Other investments | 2 250 606.00 | | 2 250 606.00 | 2 250 606.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 251 000.00 | 2 251 000.00 | | 2 251 000.00 |
DD Legal reserve (1) | 83 550.00 | 65 950.00 | | 83 550.00 |
DH Retained earnings | 347 763.00 | 284 768.00 | | 347 763.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 568 965.00 | 350 714.00 | | 568 965.00 |
DL TOTAL (I) | 3 251 278.00 | 2 952 433.00 | | 3 251 278.00 |
DP Provisions for Risks | 4 645.00 | 4 094.00 | | 4 645.00 |
DR TOTAL (IV) | 4 645.00 | 4 094.00 | | 4 645.00 |
DX Trade payables and related accounts | 8 290.00 | 8 261.00 | | 8 290.00 |
DY Tax and social security liabilities | 27 200.00 | 37 682.00 | | 27 200.00 |
EA Other liabilities | 4 416.00 | 5 760.00 | | 4 416.00 |
EC TOTAL (IV) | 39 906.00 | 51 703.00 | | 39 906.00 |
EE Grand total (I to V) | 3 295 828.00 | 3 008 230.00 | | 3 295 828.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 209 320.00 | | 209 320.00 | 209 320.00 |
FJ Net sales | 209 320.00 | | 209 320.00 | 209 320.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 957.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 211 283.00 | |
FW Other purchases and external expenses | | | 10 008.00 | |
FX Taxes, duties, and similar payments | | | 3 451.00 | |
FY Salaries and Wages | | | 125 854.00 | |
FZ Social Security Contributions | | | 68 978.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 551.00 | |
GE Other Expenses | | | 40.00 | |
GF Total Operating Expenses (II) | | | 208 882.00 | |
GG - OPERATING RESULT (I - II) | | | 2 402.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GL Other interest and similar income | | | 571 680.00 | |
GP Total financial income (V) | | | 571 682.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 571 682.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 574 084.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 50 000.00 | | |
HH Total exceptional expenses (VIII) | | 50 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -50 000.00 | | |
HK Income tax | 5 119.00 | 3 411.00 | | 5 119.00 |
HL TOTAL REVENUE (I + III + V + VII) | 782 966.00 | 606 941.00 | | 782 966.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 214 001.00 | 256 227.00 | | 214 001.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 568 965.00 | 350 714.00 | | 568 965.00 |
| |
| 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 | 2 251 406.00 | | 2.00 | 2 251 406.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 250 606.00 | |
I4 DECREASES Grand Total | | | 2 251 407.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 801.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 801.00 | | | 801.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 250 605.00 | | 2.00 | 2 250 605.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 801.00 | | | 801.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 801.00 | | | 801.00 |
