| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 674.00 | 7 674.00 | | 7 674.00 |
BJ TOTAL (I) | 734 455.00 | 7 674.00 | 726 781.00 | 734 455.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 45 878.00 | | 45 878.00 | 45 878.00 |
BZ Other receivables | 659.00 | | 659.00 | 659.00 |
CF Cash and cash equivalents | 204 844.00 | | 204 844.00 | 204 844.00 |
CH Prepaid expenses | 192.00 | | 192.00 | 192.00 |
CJ TOTAL (II) | 251 573.00 | | 251 573.00 | 251 573.00 |
CO Grand total (0 to V) | 986 028.00 | 7 674.00 | 978 354.00 | 986 028.00 |
CU Other investments | 726 781.00 | | 726 781.00 | 726 781.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 430 000.00 | 430 000.00 | | 430 000.00 |
DD Legal reserve (1) | 43 000.00 | 43 000.00 | | 43 000.00 |
DG Other reserves | 138 347.00 | 35 218.00 | | 138 347.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 730.00 | 103 129.00 | | 68 730.00 |
DL TOTAL (I) | 680 077.00 | 611 347.00 | | 680 077.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 831.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 174 243.00 | 467 639.00 | | 174 243.00 |
DX Trade payables and related accounts | 3 259.00 | 7 639.00 | | 3 259.00 |
DY Tax and social security liabilities | 115 538.00 | 129 056.00 | | 115 538.00 |
EA Other liabilities | 5 237.00 | 5 237.00 | | 5 237.00 |
EC TOTAL (IV) | 298 277.00 | 611 402.00 | | 298 277.00 |
EE Grand total (I to V) | 978 354.00 | 1 222 749.00 | | 978 354.00 |
EG Accrued income and payables due within one year | 298 277.00 | 611 402.00 | | 298 277.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 831.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 255 833.00 | | 255 833.00 | 255 833.00 |
FJ Net sales | 255 833.00 | | 255 833.00 | 255 833.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 309.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 257 145.00 | |
FW Other purchases and external expenses | | | 14 894.00 | |
FX Taxes, duties, and similar payments | | | 2 257.00 | |
FY Salaries and Wages | | | 97 309.00 | |
FZ Social Security Contributions | | | 52 149.00 | |
GE Other Expenses | | | 23.00 | |
GF Total Operating Expenses (II) | | | 166 632.00 | |
GG - OPERATING RESULT (I - II) | | | 90 513.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 3 286.00 | |
GU Total financial expenses (VI) | | | 3 286.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 286.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 227.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 892.00 | | | 2 892.00 |
HD Total exceptional income (VII) | 2 892.00 | | | 2 892.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 892.00 | | | 2 892.00 |
HK Income tax | 21 389.00 | 9 755.00 | | 21 389.00 |
HL TOTAL REVENUE (I + III + V + VII) | 260 037.00 | 307 609.00 | | 260 037.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 191 307.00 | 204 481.00 | | 191 307.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 730.00 | 103 129.00 | | 68 730.00 |
| |
| 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 | 734 455.00 | | | 734 455.00 |
I3 DECREASES Total Financial Fixed Assets | | | 726 781.00 | |
I4 DECREASES Grand Total | | | 734 455.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 674.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 674.00 | | | 7 674.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 726 781.00 | | | 726 781.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 674.00 | | | 7 674.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 674.00 | | | 7 674.00 |
| |
| 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 | 3 259.00 | 3 259.00 | | 3 259.00 |
8C Staff and Related Accounts | 36 576.00 | 36 576.00 | | 36 576.00 |
8D Social Security and Other Social Organizations | 31 292.00 | 31 292.00 | | 31 292.00 |
8E Income Taxes | 11 633.00 | 11 633.00 | | 11 633.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 237.00 | 5 237.00 | | 5 237.00 |
UX Other trade receivables | 45 878.00 | 45 878.00 | | 45 878.00 |
VB VAT | 659.00 | 659.00 | | 659.00 |
VI Group and Associates | 174 295.00 | 174 295.00 | | 174 295.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 108.00 | 2 108.00 | | 2 108.00 |
VS Prepaid expenses | 192.00 | 192.00 | | 192.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 728.00 | 46 728.00 | | 46 728.00 |
VW VAT | 33 876.00 | 33 876.00 | | 33 876.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 298 277.00 | 298 277.00 | | 298 277.00 |
