| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 368.00 | 1 368.00 | | 1 368.00 |
AR Technical installations, industrial equipment and tools | 3 676.00 | 3 048.00 | 628.00 | 3 676.00 |
AT Other tangible assets | 174 204.00 | 74 363.00 | 99 842.00 | 174 204.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 179 399.00 | 78 779.00 | 100 620.00 | 179 399.00 |
BX Customers and related accounts | 188 398.00 | | 188 398.00 | 188 398.00 |
BZ Other receivables | 9 398.00 | | 9 398.00 | 9 398.00 |
CD Marketable securities | 4 999.00 | | 4 999.00 | 4 999.00 |
CF Cash and cash equivalents | 471 611.00 | | 471 611.00 | 471 611.00 |
CH Prepaid expenses | 18 598.00 | | 18 598.00 | 18 598.00 |
CJ TOTAL (II) | 693 004.00 | | 693 004.00 | 693 004.00 |
CO Grand total (0 to V) | 872 403.00 | 78 779.00 | 793 624.00 | 872 403.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 516 666.00 | 445 981.00 | | 516 666.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 319.00 | 70 685.00 | | 55 319.00 |
DL TOTAL (I) | 582 985.00 | 527 666.00 | | 582 985.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 205.00 | 121 205.00 | | 113 205.00 |
DX Trade payables and related accounts | 6 605.00 | 22 589.00 | | 6 605.00 |
DY Tax and social security liabilities | 90 690.00 | 104 532.00 | | 90 690.00 |
EA Other liabilities | 139.00 | 139.00 | | 139.00 |
EC TOTAL (IV) | 210 639.00 | 248 465.00 | | 210 639.00 |
EE Grand total (I to V) | 793 624.00 | 776 132.00 | | 793 624.00 |
EG Accrued income and payables due within one year | 210 639.00 | 248 465.00 | | 210 639.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 661 547.00 | | 661 547.00 | 661 547.00 |
FJ Net sales | 661 547.00 | | 661 547.00 | 661 547.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 661 554.00 | |
FW Other purchases and external expenses | | | 110 673.00 | |
FX Taxes, duties, and similar payments | | | 10 004.00 | |
FY Salaries and Wages | | | 312 709.00 | |
FZ Social Security Contributions | | | 126 545.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26 175.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 586 108.00 | |
GG - OPERATING RESULT (I - II) | | | 75 446.00 | |
GL Other interest and similar income | | | 697.00 | |
GP Total financial income (V) | | | 697.00 | |
GR Interest and similar expenses | | | | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 697.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 76 143.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 333.00 | 467.00 | | 333.00 |
HH Total exceptional expenses (VIII) | 333.00 | 467.00 | | 333.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -333.00 | -467.00 | | -333.00 |
HK Income tax | 20 491.00 | 20 762.00 | | 20 491.00 |
HL TOTAL REVENUE (I + III + V + VII) | 662 251.00 | 702 686.00 | | 662 251.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 606 932.00 | 632 001.00 | | 606 932.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 319.00 | 70 685.00 | | 55 319.00 |
| |
| 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 | 99 316.00 | | 80 860.00 | 99 316.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | 777.00 | 179 399.00 | |
IO DECREASES Total including other intangible assets | | | 1 368.00 | |
IY DECREASES Total Tangible Fixed Assets | | 777.00 | 177 881.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 368.00 | | | 1 368.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 97 918.00 | | 80 740.00 | 97 918.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | 120.00 | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 380.00 | 26 175.00 | 777.00 | 53 380.00 |
PE DEPRECIATION Total including other intangible assets | 1 368.00 | | | 1 368.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 012.00 | 26 175.00 | 777.00 | 52 012.00 |
| |
| 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 | 6 605.00 | 6 605.00 | | 6 605.00 |
8K Other liabilities (including liabilities related to repo transactions) | 113 344.00 | 113 344.00 | | 113 344.00 |
UT Other financial assets | 150.00 | | 150.00 | 150.00 |
UX Other trade receivables | 188 398.00 | 188 398.00 | | 188 398.00 |
VK Loans repaid during the year | 15 000.00 | | | 15 000.00 |
VP Miscellaneous | 9 398.00 | 9 398.00 | | 9 398.00 |
VQ Other Taxes, Duties, and Similar Debts | 90 690.00 | 90 690.00 | | 90 690.00 |
VS Prepaid expenses | 18 598.00 | 18 598.00 | | 18 598.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 216 545.00 | 216 395.00 | 150.00 | 216 545.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 210 639.00 | 210 639.00 | | 210 639.00 |
