| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 195.00 | 195.00 | | 195.00 |
AR Technical installations, industrial equipment and tools | 1 903.00 | 1 903.00 | | 1 903.00 |
AT Other tangible assets | 4 657.00 | 4 657.00 | | 4 657.00 |
BJ TOTAL (I) | 156 749.00 | 6 756.00 | 149 993.00 | 156 749.00 |
BV Advances and down payments on orders | 847.00 | | 847.00 | 847.00 |
BX Customers and related accounts | 8 185.00 | | 8 185.00 | 8 185.00 |
BZ Other receivables | 855.00 | | 855.00 | 855.00 |
CF Cash and cash equivalents | 259 742.00 | | 259 742.00 | 259 742.00 |
CJ TOTAL (II) | 269 631.00 | | 269 631.00 | 269 631.00 |
CO Grand total (0 to V) | 426 380.00 | 6 756.00 | 419 624.00 | 426 380.00 |
CU Other investments | 149 993.00 | | 149 993.00 | 149 993.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | | | 3 700.00 |
DH Retained earnings | 342 802.00 | | | 342 802.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 422.00 | | | 33 422.00 |
DL TOTAL (I) | 416 925.00 | | | 416 925.00 |
DX Trade payables and related accounts | 612.00 | | | 612.00 |
DY Tax and social security liabilities | 2 086.00 | | | 2 086.00 |
EC TOTAL (IV) | 2 698.00 | | | 2 698.00 |
EE Grand total (I to V) | 419 624.00 | | | 419 624.00 |
EG Accrued income and payables due within one year | 2 698.00 | | | 2 698.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 821.00 | | 6 821.00 | 6 821.00 |
FJ Net sales | 6 821.00 | | 6 821.00 | 6 821.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 6 822.00 | |
FW Other purchases and external expenses | | | 6 610.00 | |
FX Taxes, duties, and similar payments | | | 645.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 7 256.00 | |
GG - OPERATING RESULT (I - II) | | | -434.00 | |
GK Income from other securities and fixed asset receivables | | | 33 600.00 | |
GL Other interest and similar income | | | 752.00 | |
GP Total financial income (V) | | | 34 352.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 34 352.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 917.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 495.00 | | | 495.00 |
HH Total exceptional expenses (VIII) | 495.00 | | | 495.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -495.00 | | | -495.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 174.00 | | | 41 174.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 751.00 | | | 7 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 422.00 | | | 33 422.00 |
| |
| 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 | 156 749.00 | | | 156 749.00 |
I3 DECREASES Total Financial Fixed Assets | | | 149 993.00 | |
I4 DECREASES Grand Total | | | 156 749.00 | |
IO DECREASES Total including other intangible assets | | | 195.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 560.00 | |
KD ACQUISITIONS Total including other intangible assets | 195.00 | | | 195.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 560.00 | | | 6 560.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 149 993.00 | | | 149 993.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 756.00 | | | 6 756.00 |
PE DEPRECIATION Total including other intangible assets | 195.00 | | | 195.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 560.00 | | | 6 560.00 |
| |
| 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 | 612.00 | 612.00 | | 612.00 |
UX Other trade receivables | 8 185.00 | 8 185.00 | | 8 185.00 |
VB VAT | 855.00 | 855.00 | | 855.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 041.00 | 9 041.00 | | 9 041.00 |
VW VAT | 2 086.00 | 2 086.00 | | 2 086.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 698.00 | 2 698.00 | | 2 698.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 660.00 | | | 2 660.00 |
ST Other accounts | 3 950.00 | | | 3 950.00 |
YW Business tax | 645.00 | | | 645.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 645.00 | | | 645.00 |
YY Amount of VAT collected | 1 524.00 | | | 1 524.00 |
YZ Total deductible VAT on goods and services | 146.00 | | | 146.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 610.00 | | | 6 610.00 |
