| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 329.00 | 3 329.00 | | 3 329.00 |
AT Other tangible assets | 1 028 449.00 | 68 214.00 | 960 235.00 | 1 028 449.00 |
BB Receivables related to investments | 320 000.00 | | 320 000.00 | 320 000.00 |
BH Other financial assets | 15 158.00 | | 15 158.00 | 15 158.00 |
BJ TOTAL (I) | 1 476 139.00 | 71 543.00 | 1 404 596.00 | 1 476 139.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 102 000.00 | | 102 000.00 | 102 000.00 |
BZ Other receivables | 83 256.00 | | 83 256.00 | 83 256.00 |
CF Cash and cash equivalents | 6 231 671.00 | | 6 231 671.00 | 6 231 671.00 |
CH Prepaid expenses | 15 424.00 | | 15 424.00 | 15 424.00 |
CJ TOTAL (II) | 6 432 351.00 | | 6 432 351.00 | 6 432 351.00 |
CO Grand total (0 to V) | 7 908 489.00 | 71 543.00 | 7 836 946.00 | 7 908 489.00 |
CU Other investments | 109 203.00 | | 109 203.00 | 109 203.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 837 500.00 | 837 500.00 | | 837 500.00 |
DD Legal reserve (1) | 83 750.00 | 83 750.00 | | 83 750.00 |
DG Other reserves | 723 510.00 | 723 510.00 | | 723 510.00 |
DH Retained earnings | 5 063 059.00 | 4 161 385.00 | | 5 063 059.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 867 456.00 | 1 201 674.00 | | 867 456.00 |
DL TOTAL (I) | 7 575 275.00 | 7 007 819.00 | | 7 575 275.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 596.00 | 105 418.00 | | 1 596.00 |
DX Trade payables and related accounts | 74 415.00 | 56 160.00 | | 74 415.00 |
DY Tax and social security liabilities | 184 753.00 | 771 710.00 | | 184 753.00 |
EA Other liabilities | 907.00 | | | 907.00 |
EC TOTAL (IV) | 261 671.00 | 933 288.00 | | 261 671.00 |
EE Grand total (I to V) | 7 836 946.00 | 7 941 107.00 | | 7 836 946.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 554 950.00 | | 2 554 950.00 | 2 554 950.00 |
FJ Net sales | 2 554 950.00 | | 2 554 950.00 | 2 554 950.00 |
FR Total operating income (I) | | | 2 554 950.00 | |
FW Other purchases and external expenses | | | 857 192.00 | |
FX Taxes, duties, and similar payments | | | 20 946.00 | |
FY Salaries and Wages | | | 280 011.00 | |
FZ Social Security Contributions | | | 155 678.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 780.00 | |
GF Total Operating Expenses (II) | | | 1 320 607.00 | |
GG - OPERATING RESULT (I - II) | | | 1 234 343.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 833.00 | |
GP Total financial income (V) | | | 11 833.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 11 833.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 246 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 36.00 | 1.00 | | 36.00 |
HD Total exceptional income (VII) | 36.00 | 1.00 | | 36.00 |
HE Exceptional expenses on management operations | 1 315.00 | 1 095.00 | | 1 315.00 |
HH Total exceptional expenses (VIII) | 1 315.00 | 1 095.00 | | 1 315.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 279.00 | -1 094.00 | | -1 279.00 |
HK Income tax | 377 441.00 | 538 159.00 | | 377 441.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 566 819.00 | 3 329 967.00 | | 2 566 819.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 699 363.00 | 2 128 293.00 | | 1 699 363.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 867 456.00 | 1 201 674.00 | | 867 456.00 |
HP References: Equipment leasing | 26 765.00 | 27 357.00 | | 26 765.00 |
| |
| 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 | 1 457 923.00 | | 18 811.00 | 1 457 923.00 |
I3 DECREASES Total Financial Fixed Assets | | | 444 361.00 | |
I4 DECREASES Grand Total | 595.00 | | 1 476 139.00 | 595.00 |
IO DECREASES Total including other intangible assets | | | 3 329.00 | |
IY DECREASES Total Tangible Fixed Assets | 595.00 | | 1 028 449.00 | 595.00 |
KD ACQUISITIONS Total including other intangible assets | 3 329.00 | | | 3 329.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 021 054.00 | | 7 990.00 | 1 021 054.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 433 539.00 | | 10 821.00 | 433 539.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 64 763.00 | 6 780.00 | | 64 763.00 |
PE DEPRECIATION Total including other intangible assets | 3 329.00 | | | 3 329.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 61 434.00 | 6 780.00 | | 61 434.00 |
| |
| 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 | 74 415.00 | 74 415.00 | | 74 415.00 |
8C Staff and Related Accounts | 13 810.00 | 13 810.00 | | 13 810.00 |
8D Social Security and Other Social Organizations | 59 807.00 | 59 807.00 | | 59 807.00 |
8K Other liabilities (including liabilities related to repo transactions) | 907.00 | 907.00 | | 907.00 |
UL Receivables related to investments | 320 000.00 | | 320 000.00 | 320 000.00 |
UT Other financial assets | 15 158.00 | | 15 158.00 | 15 158.00 |
UX Other trade receivables | 102 000.00 | 102 000.00 | | 102 000.00 |
VB VAT | 3 117.00 | 3 117.00 | | 3 117.00 |
VI Group and Associates | 1 596.00 | 1 596.00 | | 1 596.00 |
VM Income taxes | 72 559.00 | 72 559.00 | | 72 559.00 |
VP Miscellaneous | 7 580.00 | 7 580.00 | | 7 580.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 067.00 | 10 067.00 | | 10 067.00 |
VS Prepaid expenses | 15 424.00 | 15 424.00 | | 15 424.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 535 838.00 | 200 680.00 | 335 158.00 | 535 838.00 |
VW VAT | 101 069.00 | 101 069.00 | | 101 069.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 261 671.00 | 261 671.00 | | 261 671.00 |
