| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 890.00 | 2 879.00 | 3 010.00 | 5 890.00 |
BH Other financial assets | 1 050.00 | | 1 050.00 | 1 050.00 |
BJ TOTAL (I) | 1 781 992.00 | 2 879.00 | 1 779 112.00 | 1 781 992.00 |
BX Customers and related accounts | 8 400.00 | | 8 400.00 | 8 400.00 |
BZ Other receivables | 5 853.00 | | 5 853.00 | 5 853.00 |
CF Cash and cash equivalents | 1 172 311.00 | | 1 172 311.00 | 1 172 311.00 |
CH Prepaid expenses | 133.00 | | 133.00 | 133.00 |
CJ TOTAL (II) | 1 186 697.00 | | 1 186 697.00 | 1 186 697.00 |
CO Grand total (0 to V) | 2 968 689.00 | 2 879.00 | 2 965 809.00 | 2 968 689.00 |
CP Shares due in less than one year | 1 050.00 | | | 1 050.00 |
CU Other investments | 1 775 052.00 | | 1 775 052.00 | 1 775 052.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 440 000.00 | 440 000.00 | | 440 000.00 |
DD Legal reserve (1) | 44 000.00 | 44 000.00 | | 44 000.00 |
DG Other reserves | 1 000 000.00 | 500 000.00 | | 1 000 000.00 |
DH Retained earnings | 455 797.00 | 574 104.00 | | 455 797.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 813 561.00 | 821 693.00 | | 813 561.00 |
DK Regulated provisions | 113.00 | | | 113.00 |
DL TOTAL (I) | 2 753 472.00 | 2 379 797.00 | | 2 753 472.00 |
DU Loans and Debts from Credit Institutions (3) | 130.00 | 119.00 | | 130.00 |
DV Miscellaneous Loans and Financial Debts (4) | 151 430.00 | 98 130.00 | | 151 430.00 |
DX Trade payables and related accounts | 9 247.00 | 8 925.00 | | 9 247.00 |
DY Tax and social security liabilities | 51 531.00 | 57 988.00 | | 51 531.00 |
EA Other liabilities | | 3 600.00 | | |
EC TOTAL (IV) | 212 338.00 | 168 762.00 | | 212 338.00 |
EE Grand total (I to V) | 2 965 809.00 | 2 548 559.00 | | 2 965 809.00 |
EI Including equity loans | 151 430.00 | | | 151 430.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 319 000.00 | | 319 000.00 | 319 000.00 |
FJ Net sales | 319 000.00 | | 319 000.00 | 319 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 525.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 321 527.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 42 789.00 | |
FX Taxes, duties, and similar payments | | | 5 289.00 | |
FY Salaries and Wages | | | 204 383.00 | |
FZ Social Security Contributions | | | 83 376.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 914.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 336 752.00 | |
GG - OPERATING RESULT (I - II) | | | -15 225.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 832 300.00 | |
GL Other interest and similar income | | | 198.00 | |
GP Total financial income (V) | | | 832 498.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 832 498.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 817 273.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 113.00 | | | 113.00 |
HH Total exceptional expenses (VIII) | 113.00 | | | 113.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -113.00 | | | -113.00 |
HK Income tax | 3 599.00 | 4 971.00 | | 3 599.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 154 025.00 | 1 141 402.00 | | 1 154 025.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 340 464.00 | 319 709.00 | | 340 464.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 813 561.00 | 821 693.00 | | 813 561.00 |
| |
| 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 | 1 780 963.00 | | 1 029.00 | 1 780 963.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 776 102.00 | |
I4 DECREASES Grand Total | | | 1 781 992.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 890.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 861.00 | | 1 029.00 | 4 861.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 776 102.00 | | | 1 776 102.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 965.00 | 914.00 | | 1 965.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 965.00 | 914.00 | | 1 965.00 |
| |
| 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 | 9 247.00 | 9 247.00 | | 9 247.00 |
8C Staff and Related Accounts | 9 086.00 | 9 086.00 | | 9 086.00 |
8D Social Security and Other Social Organizations | 31 553.00 | 31 553.00 | | 31 553.00 |
UT Other financial assets | 1 050.00 | 1 050.00 | | 1 050.00 |
UX Other trade receivables | 8 400.00 | 8 400.00 | | 8 400.00 |
VB VAT | 1 998.00 | 1 998.00 | | 1 998.00 |
VG Loans with a maturity of up to one year at origin | 130.00 | 130.00 | | 130.00 |
VI Group and Associates | 151 430.00 | 151 430.00 | | 151 430.00 |
VM Income taxes | 3 855.00 | 3 855.00 | | 3 855.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 205.00 | 5 205.00 | | 5 205.00 |
VS Prepaid expenses | 133.00 | 133.00 | | 133.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 436.00 | 15 436.00 | | 15 436.00 |
VW VAT | 5 687.00 | 5 687.00 | | 5 687.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 212 338.00 | 212 338.00 | | 212 338.00 |
