| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 60 000.00 | | 60 000.00 | 60 000.00 |
AR Technical installations, industrial equipment and tools | 4 706.00 | 3 446.00 | 1 260.00 | 4 706.00 |
AT Other tangible assets | 522.00 | 522.00 | | 522.00 |
BD Other fixed assets | 50 350.00 | | 50 350.00 | 50 350.00 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 115 678.00 | 3 968.00 | 111 710.00 | 115 678.00 |
BX Customers and related accounts | 33 166.00 | 3 128.00 | 30 038.00 | 33 166.00 |
BZ Other receivables | 970.00 | | 970.00 | 970.00 |
CD Marketable securities | 276 012.00 | | 276 012.00 | 276 012.00 |
CF Cash and cash equivalents | 76 225.00 | | 76 225.00 | 76 225.00 |
CH Prepaid expenses | 5 324.00 | | 5 324.00 | 5 324.00 |
CJ TOTAL (II) | 391 697.00 | 3 128.00 | 388 568.00 | 391 697.00 |
CO Grand total (0 to V) | 507 375.00 | 7 097.00 | 500 278.00 | 507 375.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 300 000.00 | 200 000.00 | | 300 000.00 |
DH Retained earnings | 20 396.00 | 52 453.00 | | 20 396.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 466.00 | 67 942.00 | | 74 466.00 |
DL TOTAL (I) | 460 862.00 | 386 396.00 | | 460 862.00 |
DU Loans and Debts from Credit Institutions (3) | 135.00 | 1 620.00 | | 135.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 161.00 | 3 627.00 | | 1 161.00 |
DX Trade payables and related accounts | 9 793.00 | 10 710.00 | | 9 793.00 |
DY Tax and social security liabilities | 28 045.00 | 22 898.00 | | 28 045.00 |
EA Other liabilities | 282.00 | 161.00 | | 282.00 |
EC TOTAL (IV) | 39 417.00 | 39 015.00 | | 39 417.00 |
EE Grand total (I to V) | 500 278.00 | 425 411.00 | | 500 278.00 |
EG Accrued income and payables due within one year | 39 417.00 | 39 015.00 | | 39 417.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | -210.00 | | -210.00 | -210.00 |
FG Production sold - services | 308 173.00 | | 308 173.00 | 308 173.00 |
FJ Net sales | 307 963.00 | | 307 963.00 | 307 963.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 307 967.00 | |
FS Purchases of goods (including customs duties) | | | 88 038.00 | |
FW Other purchases and external expenses | | | 43 729.00 | |
FX Taxes, duties, and similar payments | | | 1 917.00 | |
FY Salaries and Wages | | | 50 465.00 | |
FZ Social Security Contributions | | | 26 745.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 592.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 605.00 | |
GE Other Expenses | | | 68.00 | |
GF Total Operating Expenses (II) | | | 212 159.00 | |
GG - OPERATING RESULT (I - II) | | | 95 808.00 | |
GL Other interest and similar income | | | 1 839.00 | |
GP Total financial income (V) | | | 1 839.00 | |
GR Interest and similar expenses | | | 338.00 | |
GU Total financial expenses (VI) | | | 338.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 502.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 309.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 65.00 | | | 65.00 |
HD Total exceptional income (VII) | 65.00 | | | 65.00 |
HE Exceptional expenses on management operations | 570.00 | 124.00 | | 570.00 |
HF Exceptional expenses on capital transactions | 65.00 | | | 65.00 |
HH Total exceptional expenses (VIII) | 635.00 | 124.00 | | 635.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -570.00 | -124.00 | | -570.00 |
HK Income tax | 22 273.00 | 18 042.00 | | 22 273.00 |
HL TOTAL REVENUE (I + III + V + VII) | 309 872.00 | 325 802.00 | | 309 872.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 235 406.00 | 257 860.00 | | 235 406.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 466.00 | 67 942.00 | | 74 466.00 |
| |
| 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 | 90 430.00 | | 25 313.00 | 90 430.00 |
I3 DECREASES Total Financial Fixed Assets | | 65.00 | 50 450.00 | |
I4 DECREASES Grand Total | | 65.00 | 115 678.00 | |
IO DECREASES Total including other intangible assets | | | 60 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 228.00 | |
KD ACQUISITIONS Total including other intangible assets | 60 000.00 | | | 60 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 228.00 | | | 5 228.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 202.00 | | 25 313.00 | 25 202.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 376.00 | 592.00 | | 3 376.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 376.00 | 592.00 | | 3 376.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 523.00 | 605.00 | | 2 523.00 |
7B Total provisions for depreciation | 2 523.00 | 605.00 | | 2 523.00 |
7C Grand total | 2 523.00 | 605.00 | | 2 523.00 |
UE of which provisions and reversals: - Operating | | 605.00 | | |
| |
| 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 | 9 793.00 | 9 793.00 | | 9 793.00 |
8C Staff and Related Accounts | 10 844.00 | 10 844.00 | | 10 844.00 |
8D Social Security and Other Social Organizations | 11 206.00 | 11 206.00 | | 11 206.00 |
8E Income Taxes | 3 118.00 | 3 118.00 | | 3 118.00 |
8K Other liabilities (including liabilities related to repo transactions) | 282.00 | 282.00 | | 282.00 |
UT Other financial assets | 100.00 | | 100.00 | 100.00 |
UX Other trade receivables | 29 572.00 | 29 572.00 | | 29 572.00 |
VA Doubtful or disputed receivables | 3 593.00 | 3 593.00 | | 3 593.00 |
VB VAT | 970.00 | 970.00 | | 970.00 |
VG Loans with a maturity of up to one year at origin | 135.00 | 135.00 | | 135.00 |
VI Group and Associates | 1 161.00 | 1 161.00 | | 1 161.00 |
VQ Other Taxes, Duties, and Similar Debts | 248.00 | 248.00 | | 248.00 |
VS Prepaid expenses | 5 324.00 | 5 324.00 | | 5 324.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 560.00 | 39 460.00 | 100.00 | 39 560.00 |
VW VAT | 2 628.00 | 2 628.00 | | 2 628.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 417.00 | 39 417.00 | | 39 417.00 |
