| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 590.00 | 590.00 | | 590.00 |
AT Other tangible assets | 1 490.00 | 991.00 | 499.00 | 1 490.00 |
BH Other financial assets | 3 620.00 | | 3 620.00 | 3 620.00 |
BJ TOTAL (I) | 630 564.00 | 1 581.00 | 628 983.00 | 630 564.00 |
BX Customers and related accounts | 29 633.00 | | 29 633.00 | 29 633.00 |
BZ Other receivables | 18 053.00 | | 18 053.00 | 18 053.00 |
CD Marketable securities | 36 906.00 | | 36 906.00 | 36 906.00 |
CF Cash and cash equivalents | 79 292.00 | | 79 292.00 | 79 292.00 |
CJ TOTAL (II) | 163 884.00 | | 163 884.00 | 163 884.00 |
CO Grand total (0 to V) | 794 448.00 | 1 581.00 | 792 867.00 | 794 448.00 |
CU Other investments | 624 865.00 | | 624 865.00 | 624 865.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 056.00 | 19 056.00 | | 19 056.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 695 000.00 | 655 000.00 | | 695 000.00 |
DH Retained earnings | 2 228.00 | 4 340.00 | | 2 228.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 731.00 | 37 888.00 | | 24 731.00 |
DL TOTAL (I) | 744 826.00 | 720 095.00 | | 744 826.00 |
DX Trade payables and related accounts | 5 395.00 | 5 487.00 | | 5 395.00 |
DY Tax and social security liabilities | 42 646.00 | 39 006.00 | | 42 646.00 |
EC TOTAL (IV) | 48 041.00 | 44 493.00 | | 48 041.00 |
EE Grand total (I to V) | 792 867.00 | 764 587.00 | | 792 867.00 |
EG Accrued income and payables due within one year | 48 041.00 | 44 493.00 | | 48 041.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 329 233.00 | | 329 233.00 | 329 233.00 |
FJ Net sales | 329 233.00 | | 329 233.00 | 329 233.00 |
FO Operating subsidies | | | 2 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 148.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 340 396.00 | |
FW Other purchases and external expenses | | | 61 975.00 | |
FX Taxes, duties, and similar payments | | | 9 575.00 | |
FY Salaries and Wages | | | 162 748.00 | |
FZ Social Security Contributions | | | 79 715.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 563.00 | |
GE Other Expenses | | | 376.00 | |
GF Total Operating Expenses (II) | | | 314 953.00 | |
GG - OPERATING RESULT (I - II) | | | 25 443.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 443.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 148.00 | | | 9 148.00 |
HE Exceptional expenses on management operations | 45.00 | 34.00 | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | 34.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | -34.00 | | -45.00 |
HK Income tax | 667.00 | 2 845.00 | | 667.00 |
HL TOTAL REVENUE (I + III + V + VII) | 340 396.00 | 387 077.00 | | 340 396.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 315 665.00 | 349 190.00 | | 315 665.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 731.00 | 37 888.00 | | 24 731.00 |
| |
| 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 | 630 564.00 | | | 630 564.00 |
I3 DECREASES Total Financial Fixed Assets | | | 628 485.00 | |
I4 DECREASES Grand Total | | | 630 564.00 | |
IO DECREASES Total including other intangible assets | | | 590.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 490.00 | |
KD ACQUISITIONS Total including other intangible assets | 590.00 | | | 590.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 490.00 | | | 1 490.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 628 485.00 | | | 628 485.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 018.00 | 563.00 | | 1 018.00 |
PE DEPRECIATION Total including other intangible assets | 400.00 | 190.00 | | 400.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 618.00 | 373.00 | | 618.00 |
| |
| 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 | 5 395.00 | 5 395.00 | | 5 395.00 |
8D Social Security and Other Social Organizations | 26 173.00 | 26 173.00 | | 26 173.00 |
UT Other financial assets | 3 620.00 | | 3 620.00 | 3 620.00 |
UX Other trade receivables | 29 633.00 | 29 633.00 | | 29 633.00 |
VB VAT | 922.00 | 922.00 | | 922.00 |
VM Income taxes | 13 531.00 | 13 531.00 | | 13 531.00 |
VN Other taxes, similar payments | 3 600.00 | 3 600.00 | | 3 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 306.00 | 47 686.00 | 3 620.00 | 51 306.00 |
VW VAT | 16 473.00 | 16 473.00 | | 16 473.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 041.00 | 48 041.00 | | 48 041.00 |
