| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 54 014.00 | 37 061.00 | 16 953.00 | 54 014.00 |
BH Other financial assets | 2 616.00 | | 2 616.00 | 2 616.00 |
BJ TOTAL (I) | 56 709.00 | 37 061.00 | 19 649.00 | 56 709.00 |
BX Customers and related accounts | 15 354.00 | | 15 354.00 | 15 354.00 |
BZ Other receivables | 48.00 | | 48.00 | 48.00 |
CD Marketable securities | 199 950.00 | | 199 950.00 | 199 950.00 |
CF Cash and cash equivalents | 86 065.00 | | 86 065.00 | 86 065.00 |
CH Prepaid expenses | 248.00 | | 248.00 | 248.00 |
CJ TOTAL (II) | 301 665.00 | | 301 665.00 | 301 665.00 |
CO Grand total (0 to V) | 358 375.00 | 37 061.00 | 321 314.00 | 358 375.00 |
CU Other investments | 80.00 | | 80.00 | 80.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 230 072.00 | 201 434.00 | | 230 072.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 515.00 | 33 338.00 | | 43 515.00 |
DL TOTAL (I) | 275 787.00 | 236 972.00 | | 275 787.00 |
DU Loans and Debts from Credit Institutions (3) | 9 170.00 | 14 613.00 | | 9 170.00 |
DV Miscellaneous Loans and Financial Debts (4) | 890.00 | 660.00 | | 890.00 |
DX Trade payables and related accounts | 477.00 | | | 477.00 |
DY Tax and social security liabilities | 34 991.00 | 34 740.00 | | 34 991.00 |
EC TOTAL (IV) | 45 527.00 | 50 013.00 | | 45 527.00 |
EE Grand total (I to V) | 321 314.00 | 286 985.00 | | 321 314.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 242 186.00 | 16 933.00 | 259 119.00 | 242 186.00 |
FJ Net sales | 242 186.00 | 16 933.00 | 259 119.00 | 242 186.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 259 120.00 | |
FW Other purchases and external expenses | | | 56 354.00 | |
FX Taxes, duties, and similar payments | | | 3 933.00 | |
FY Salaries and Wages | | | 97 203.00 | |
FZ Social Security Contributions | | | 38 270.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 457.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 205 217.00 | |
GG - OPERATING RESULT (I - II) | | | 53 903.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 160.00 | |
GU Total financial expenses (VI) | | | 160.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -159.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 743.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | | | -135.00 |
HK Income tax | 10 093.00 | 7 479.00 | | 10 093.00 |
HL TOTAL REVENUE (I + III + V + VII) | 259 120.00 | 235 646.00 | | 259 120.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 215 605.00 | 202 307.00 | | 215 605.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 515.00 | 33 338.00 | | 43 515.00 |
| |
| 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 | 56 709.00 | | | 56 709.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 696.00 | |
I4 DECREASES Grand Total | | | 56 709.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 014.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 014.00 | | | 54 014.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 696.00 | | | 2 696.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 604.00 | 9 457.00 | | 27 604.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 604.00 | 9 457.00 | | 27 604.00 |
| |
| 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 | 477.00 | 477.00 | | 477.00 |
8C Staff and Related Accounts | 10 000.00 | 10 000.00 | | 10 000.00 |
8D Social Security and Other Social Organizations | 18 345.00 | 18 345.00 | | 18 345.00 |
8E Income Taxes | 3 617.00 | 3 617.00 | | 3 617.00 |
UT Other financial assets | 2 616.00 | | 2 616.00 | 2 616.00 |
UX Other trade receivables | 15 354.00 | 15 354.00 | | 15 354.00 |
VB VAT | 48.00 | 48.00 | | 48.00 |
VH Loans with a maturity of more than one year at origin | 9 170.00 | 5 487.00 | 3 683.00 | 9 170.00 |
VI Group and Associates | 890.00 | 890.00 | | 890.00 |
VK Loans repaid during the year | 5 443.00 | | | 5 443.00 |
VS Prepaid expenses | 248.00 | 248.00 | | 248.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 266.00 | 15 650.00 | 2 616.00 | 18 266.00 |
VW VAT | 3 029.00 | 3 029.00 | | 3 029.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 527.00 | 41 844.00 | 3 683.00 | 45 527.00 |
