| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 193 000.00 | | 193 000.00 | 193 000.00 |
AR Technical installations, industrial equipment and tools | 26 453.00 | 26 453.00 | | 26 453.00 |
AT Other tangible assets | 28 037.00 | 21 023.00 | 7 014.00 | 28 037.00 |
BJ TOTAL (I) | 252 490.00 | 47 476.00 | 205 014.00 | 252 490.00 |
BX Customers and related accounts | 1 991.00 | | 1 991.00 | 1 991.00 |
BZ Other receivables | 9 331.00 | | 9 331.00 | 9 331.00 |
CF Cash and cash equivalents | 83 568.00 | | 83 568.00 | 83 568.00 |
CH Prepaid expenses | 1 347.00 | | 1 347.00 | 1 347.00 |
CJ TOTAL (II) | 96 237.00 | | 96 237.00 | 96 237.00 |
CO Grand total (0 to V) | 348 727.00 | 47 476.00 | 301 251.00 | 348 727.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | 76 336.00 | 66 255.00 | | 76 336.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 205.00 | 25 081.00 | | 33 205.00 |
DL TOTAL (I) | 274 541.00 | 256 336.00 | | 274 541.00 |
DU Loans and Debts from Credit Institutions (3) | 3 139.00 | 61.00 | | 3 139.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 600.00 | 984.00 | | 10 600.00 |
DX Trade payables and related accounts | 4 684.00 | 4 684.00 | | 4 684.00 |
DY Tax and social security liabilities | 2 584.00 | 250.00 | | 2 584.00 |
EA Other liabilities | 5 703.00 | 5 703.00 | | 5 703.00 |
EC TOTAL (IV) | 26 710.00 | 11 683.00 | | 26 710.00 |
EE Grand total (I to V) | 301 251.00 | 268 018.00 | | 301 251.00 |
EG Accrued income and payables due within one year | 25 070.00 | 11 683.00 | | 25 070.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 374 620.00 | | 374 620.00 | 374 620.00 |
FJ Net sales | 374 620.00 | | 374 620.00 | 374 620.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 374 620.00 | |
FW Other purchases and external expenses | | | 74 873.00 | |
FX Taxes, duties, and similar payments | | | 12 351.00 | |
FY Salaries and Wages | | | 151 242.00 | |
FZ Social Security Contributions | | | 96 875.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 395.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 335 736.00 | |
GG - OPERATING RESULT (I - II) | | | 38 884.00 | |
GL Other interest and similar income | | | 65.00 | |
GP Total financial income (V) | | | 65.00 | |
GR Interest and similar expenses | | | 34.00 | |
GU Total financial expenses (VI) | | | 34.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 915.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 10.00 | 786.00 | | 10.00 |
HH Total exceptional expenses (VIII) | 10.00 | 786.00 | | 10.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10.00 | -786.00 | | -10.00 |
HK Income tax | 5 700.00 | 4 418.00 | | 5 700.00 |
HL TOTAL REVENUE (I + III + V + VII) | 374 685.00 | 357 519.00 | | 374 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 341 480.00 | 332 438.00 | | 341 480.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 205.00 | 25 081.00 | | 33 205.00 |
| |
| 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 | 250 211.00 | | 2 279.00 | 250 211.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 000.00 | |
I4 DECREASES Grand Total | | | 252 490.00 | |
IO DECREASES Total including other intangible assets | | | 193 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 490.00 | |
KD ACQUISITIONS Total including other intangible assets | 193 000.00 | | | 193 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 52 211.00 | | 2 279.00 | 52 211.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 000.00 | | | 5 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 47 081.00 | 395.00 | | 47 081.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 081.00 | 395.00 | | 47 081.00 |
| |
| 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 | 4 684.00 | 4 684.00 | | 4 684.00 |
8D Social Security and Other Social Organizations | 2 584.00 | 2 584.00 | | 2 584.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 703.00 | 5 703.00 | | 5 703.00 |
UX Other trade receivables | 1 991.00 | 1 991.00 | | 1 991.00 |
VG Loans with a maturity of up to one year at origin | 3 139.00 | 1 499.00 | 1 640.00 | 3 139.00 |
VI Group and Associates | 10 600.00 | 10 600.00 | | 10 600.00 |
VJ Loans taken out during the year | 4 500.00 | | | 4 500.00 |
VK Loans repaid during the year | 1 361.00 | | | 1 361.00 |
VM Income taxes | 408.00 | 408.00 | | 408.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 923.00 | 8 923.00 | | 8 923.00 |
VS Prepaid expenses | 1 347.00 | 1 347.00 | | 1 347.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 669.00 | 12 669.00 | | 12 669.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 710.00 | 25 070.00 | 1 640.00 | 26 710.00 |
