| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 854.00 | 854.00 | | 854.00 |
AR Technical installations, industrial equipment and tools | 35 512.00 | 30 722.00 | 4 790.00 | 35 512.00 |
AT Other tangible assets | 141 703.00 | 132 708.00 | 8 995.00 | 141 703.00 |
BD Other fixed assets | 9 800.00 | | 9 800.00 | 9 800.00 |
BJ TOTAL (I) | 187 869.00 | 164 285.00 | 23 584.00 | 187 869.00 |
BZ Other receivables | 89 458.00 | 14 000.00 | 75 458.00 | 89 458.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 214 934.00 | | 214 934.00 | 214 934.00 |
CH Prepaid expenses | 397.00 | | 397.00 | 397.00 |
CJ TOTAL (II) | 304 789.00 | 14 000.00 | 290 789.00 | 304 789.00 |
CO Grand total (0 to V) | 492 658.00 | 178 285.00 | 314 373.00 | 492 658.00 |
| |
| 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 | 283 378.00 | 354 497.00 | | 283 378.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 319.00 | 48 881.00 | | 319.00 |
DK Regulated provisions | 229.00 | 229.00 | | 229.00 |
DL TOTAL (I) | 294 927.00 | 414 607.00 | | 294 927.00 |
DV Miscellaneous Loans and Financial Debts (4) | 358.00 | 4.00 | | 358.00 |
DX Trade payables and related accounts | 8 019.00 | 22 353.00 | | 8 019.00 |
DY Tax and social security liabilities | 11 070.00 | 11 134.00 | | 11 070.00 |
EC TOTAL (IV) | 19 446.00 | 33 491.00 | | 19 446.00 |
EE Grand total (I to V) | 314 373.00 | 448 098.00 | | 314 373.00 |
EG Accrued income and payables due within one year | 19 446.00 | 33 491.00 | | 19 446.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 371 105.00 | | 371 105.00 | 371 105.00 |
FJ Net sales | 371 105.00 | | 371 105.00 | 371 105.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 463.00 | |
FQ Other income | | | 34.00 | |
FR Total operating income (I) | | | 373 602.00 | |
FW Other purchases and external expenses | | | 130 831.00 | |
FX Taxes, duties, and similar payments | | | 16 471.00 | |
FY Salaries and Wages | | | 140 202.00 | |
FZ Social Security Contributions | | | 67 680.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 006.00 | |
GE Other Expenses | | | 210.00 | |
GF Total Operating Expenses (II) | | | 373 400.00 | |
GG - OPERATING RESULT (I - II) | | | 202.00 | |
GL Other interest and similar income | | | 1 204.00 | |
GP Total financial income (V) | | | 1 204.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1 204.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 406.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 135.00 | 1 052.00 | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | 1 052.00 | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | -1 052.00 | | -135.00 |
HK Income tax | 952.00 | 11 808.00 | | 952.00 |
HL TOTAL REVENUE (I + III + V + VII) | 374 807.00 | 416 813.00 | | 374 807.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 374 487.00 | 367 932.00 | | 374 487.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 319.00 | 48 881.00 | | 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 | 178 069.00 | | 9 800.00 | 178 069.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 800.00 | |
I4 DECREASES Grand Total | | | 187 869.00 | |
IO DECREASES Total including other intangible assets | | | 854.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 177 215.00 | |
KD ACQUISITIONS Total including other intangible assets | 854.00 | | | 854.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 177 215.00 | | | 177 215.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 9 800.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 146 279.00 | 18 006.00 | | 146 279.00 |
PE DEPRECIATION Total including other intangible assets | 854.00 | | | 854.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 145 425.00 | 18 006.00 | | 145 425.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 229.00 | | | 229.00 |
6X Other provisions for depreciation | 14 000.00 | | | 14 000.00 |
7B Total provisions for depreciation | 14 000.00 | | | 14 000.00 |
7C Grand total | 14 229.00 | | | 14 229.00 |
| |
| 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 | 8 019.00 | 8 019.00 | | 8 019.00 |
8C Staff and Related Accounts | 4 270.00 | 4 270.00 | | 4 270.00 |
8D Social Security and Other Social Organizations | 2 789.00 | 2 789.00 | | 2 789.00 |
UZ Social Security, other social security organizations | 1 485.00 | 1 485.00 | | 1 485.00 |
VI Group and Associates | 358.00 | 358.00 | | 358.00 |
VM Income taxes | 19 835.00 | 19 835.00 | | 19 835.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 011.00 | 4 011.00 | | 4 011.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 68 138.00 | 68 138.00 | | 68 138.00 |
VS Prepaid expenses | 397.00 | 397.00 | | 397.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 855.00 | 89 855.00 | | 89 855.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 446.00 | 19 446.00 | | 19 446.00 |
