| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 156 267.00 | 76 226.00 | 80 041.00 | 156 267.00 |
AH Goodwill | 2 744.00 | | 2 744.00 | 2 744.00 |
AT Other tangible assets | 96 591.00 | 92 011.00 | 4 580.00 | 96 591.00 |
BH Other financial assets | 1 018.00 | | 1 018.00 | 1 018.00 |
BJ TOTAL (I) | 256 621.00 | 168 237.00 | 88 384.00 | 256 621.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 699 433.00 | | 699 433.00 | 699 433.00 |
BZ Other receivables | 1 183 104.00 | | 1 183 104.00 | 1 183 104.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 63 122.00 | | 63 122.00 | 63 122.00 |
CH Prepaid expenses | 6 467.00 | | 6 467.00 | 6 467.00 |
CJ TOTAL (II) | 1 952 128.00 | | 1 952 128.00 | 1 952 128.00 |
CO Grand total (0 to V) | 2 208 750.00 | 168 237.00 | 2 040 512.00 | 2 208 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 55 295.00 | 3 680 172.00 | | 55 295.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 514 680.00 | 1 775 123.00 | | 1 514 680.00 |
DL TOTAL (I) | 1 610 676.00 | 5 495 995.00 | | 1 610 676.00 |
DX Trade payables and related accounts | 78 757.00 | 104 585.00 | | 78 757.00 |
DY Tax and social security liabilities | 345 578.00 | 397 945.00 | | 345 578.00 |
EA Other liabilities | 5 500.00 | | | 5 500.00 |
EC TOTAL (IV) | 429 836.00 | 502 531.00 | | 429 836.00 |
EE Grand total (I to V) | 2 040 512.00 | 5 998 527.00 | | 2 040 512.00 |
EG Accrued income and payables due within one year | 429 836.00 | 502 531.00 | | 429 836.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 3 000 359.00 | |
FJ Net sales | | | 3 000 359.00 | |
FO Operating subsidies | | | 2 961.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 360 354.00 | |
FQ Other income | | | 250.00 | |
FR Total operating income (I) | | | 3 363 925.00 | |
FW Other purchases and external expenses | | | 496 569.00 | |
FX Taxes, duties, and similar payments | | | 48 560.00 | |
FY Salaries and Wages | | | 452 265.00 | |
FZ Social Security Contributions | | | 139 703.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 906.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 1 146 011.00 | |
GG - OPERATING RESULT (I - II) | | | 2 217 914.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 157.00 | |
GL Other interest and similar income | | | 4 182.00 | |
GP Total financial income (V) | | | 4 340.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 340.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 222 254.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 268.00 | | | 268.00 |
HD Total exceptional income (VII) | 268.00 | | | 268.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 268.00 | | | 268.00 |
HK Income tax | 707 842.00 | 874 054.00 | | 707 842.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 368 533.00 | 3 695 679.00 | | 3 368 533.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 853 853.00 | 1 920 556.00 | | 1 853 853.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 514 680.00 | 1 775 123.00 | | 1 514 680.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 167 438.00 | 8 906.00 | 8 106.00 | 167 438.00 |
PE DEPRECIATION Total including other intangible assets | 77 371.00 | 3 194.00 | 4 339.00 | 77 371.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 90 066.00 | 5 711.00 | 3 767.00 | 90 066.00 |
| |
| 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 | 78 757.00 | 78 757.00 | | 78 757.00 |
8C Staff and Related Accounts | 79 378.00 | 79 378.00 | | 79 378.00 |
8D Social Security and Other Social Organizations | 38 308.00 | 38 308.00 | | 38 308.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 500.00 | 5 500.00 | | 5 500.00 |
UT Other financial assets | 1 018.00 | | 1 018.00 | 1 018.00 |
UX Other trade receivables | 699 433.00 | 699 433.00 | | 699 433.00 |
VB VAT | 13 339.00 | 13 339.00 | | 13 339.00 |
VC Group and associates | 1 000 157.00 | 1 000 157.00 | | 1 000 157.00 |
VM Income taxes | 168 757.00 | 168 757.00 | | 168 757.00 |
VQ Other Taxes, Duties, and Similar Debts | 43 310.00 | 43 310.00 | | 43 310.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 850.00 | 850.00 | | 850.00 |
VS Prepaid expenses | 6 467.00 | 6 467.00 | | 6 467.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 890 024.00 | 1 889 005.00 | 1 018.00 | 1 890 024.00 |
VW VAT | 184 581.00 | 184 581.00 | | 184 581.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 429 836.00 | 429 836.00 | | 429 836.00 |
