| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 000.00 | | 2 000.00 | 2 000.00 |
BD Other fixed assets | 762.00 | | 762.00 | 762.00 |
BJ TOTAL (I) | 2 762.00 | | 2 762.00 | 2 762.00 |
BX Customers and related accounts | 2 610.00 | | 2 610.00 | 2 610.00 |
BZ Other receivables | 605.00 | | 605.00 | 605.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 97 766.00 | | 97 766.00 | 97 766.00 |
CJ TOTAL (II) | 100 980.00 | | 100 980.00 | 100 980.00 |
CO Grand total (0 to V) | 103 742.00 | | 103 742.00 | 103 742.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DH Retained earnings | 2 622.00 | -30 682.00 | | 2 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 695.00 | 33 305.00 | | 35 695.00 |
DL TOTAL (I) | 80 241.00 | 44 546.00 | | 80 241.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70.00 | 70.00 | | 70.00 |
DW Advances and down payments received on current orders | 572.00 | | | 572.00 |
DX Trade payables and related accounts | 17 973.00 | 26 448.00 | | 17 973.00 |
DY Tax and social security liabilities | 4 887.00 | 4 882.00 | | 4 887.00 |
EA Other liabilities | | 3 450.00 | | |
EC TOTAL (IV) | 23 502.00 | 34 850.00 | | 23 502.00 |
EE Grand total (I to V) | 103 742.00 | 79 396.00 | | 103 742.00 |
EG Accrued income and payables due within one year | 22 930.00 | 34 850.00 | | 22 930.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 910.00 | | 6 910.00 | 6 910.00 |
FJ Net sales | 6 910.00 | | 6 910.00 | 6 910.00 |
FQ Other income | | | 62 710.00 | |
FR Total operating income (I) | | | 69 620.00 | |
FW Other purchases and external expenses | | | 23 319.00 | |
FX Taxes, duties, and similar payments | | | 293.00 | |
FY Salaries and Wages | | | 9 300.00 | |
FZ Social Security Contributions | | | 4 082.00 | |
GE Other Expenses | | | 857.00 | |
GF Total Operating Expenses (II) | | | 37 851.00 | |
GG - OPERATING RESULT (I - II) | | | 31 769.00 | |
GO Net income from sales of marketable securities | | | 779.00 | |
GP Total financial income (V) | | | 779.00 | |
GR Interest and similar expenses | | | 836.00 | |
GU Total financial expenses (VI) | | | 836.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -56.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 713.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 056.00 | 1.00 | | 4 056.00 |
HB Exceptional income from capital transactions | 102.00 | 691.00 | | 102.00 |
HD Total exceptional income (VII) | 4 158.00 | 692.00 | | 4 158.00 |
HE Exceptional expenses on management operations | 176.00 | | | 176.00 |
HH Total exceptional expenses (VIII) | 176.00 | | | 176.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 982.00 | 692.00 | | 3 982.00 |
HL TOTAL REVENUE (I + III + V + VII) | 74 558.00 | 112 233.00 | | 74 558.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 863.00 | 78 929.00 | | 38 863.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 695.00 | 33 305.00 | | 35 695.00 |
| |
| 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 | 2 762.00 | | | 2 762.00 |
I3 DECREASES Total Financial Fixed Assets | | | 762.00 | |
I4 DECREASES Grand Total | | | 2 762.00 | |
IO DECREASES Total including other intangible assets | | | 2 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 000.00 | | | 2 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 762.00 | | | 762.00 |
| |
| 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 | 17 973.00 | 17 973.00 | | 17 973.00 |
8C Staff and Related Accounts | 2 772.00 | 2 772.00 | | 2 772.00 |
8D Social Security and Other Social Organizations | 1 870.00 | 1 870.00 | | 1 870.00 |
UX Other trade receivables | 2 610.00 | 2 610.00 | | 2 610.00 |
VB VAT | 605.00 | 605.00 | | 605.00 |
VI Group and Associates | 70.00 | 70.00 | | 70.00 |
VQ Other Taxes, Duties, and Similar Debts | 150.00 | 150.00 | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 215.00 | 3 215.00 | | 3 215.00 |
VW VAT | 95.00 | 95.00 | | 95.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 930.00 | 22 930.00 | | 22 930.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 293.00 | 407.00 | | 293.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 280.00 | 5 603.00 | | 2 280.00 |
ST Other accounts | 21 039.00 | 27 986.00 | | 21 039.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 293.00 | 407.00 | | 293.00 |
YY Amount of VAT collected | 13 924.00 | 15 842.00 | | 13 924.00 |
YZ Total deductible VAT on goods and services | 3 819.00 | 6 456.00 | | 3 819.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 23 319.00 | 33 590.00 | | 23 319.00 |
