| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 476.00 | 3 476.00 | | 3 476.00 |
AT Other tangible assets | 119 522.00 | 50 716.00 | 68 806.00 | 119 522.00 |
BJ TOTAL (I) | 122 998.00 | 54 192.00 | 68 806.00 | 122 998.00 |
BV Advances and down payments on orders | 2 629.00 | | 2 629.00 | 2 629.00 |
BX Customers and related accounts | 35 172.00 | | 35 172.00 | 35 172.00 |
BZ Other receivables | 1 226.00 | | 1 226.00 | 1 226.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 238 620.00 | | 238 620.00 | 238 620.00 |
CH Prepaid expenses | 82.00 | | 82.00 | 82.00 |
CJ TOTAL (II) | 277 728.00 | | 277 728.00 | 277 728.00 |
CO Grand total (0 to V) | 400 726.00 | 54 192.00 | 346 534.00 | 400 726.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 53 664.00 | 53 664.00 | | 53 664.00 |
DD Legal reserve (1) | 5 366.00 | 5 366.00 | | 5 366.00 |
DG Other reserves | 7 456.00 | 7 456.00 | | 7 456.00 |
DH Retained earnings | 158 869.00 | 145 691.00 | | 158 869.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 295.00 | 48 954.00 | | 53 295.00 |
DL TOTAL (I) | 278 650.00 | 261 132.00 | | 278 650.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 571.00 | 51 901.00 | | 52 571.00 |
DX Trade payables and related accounts | 4 951.00 | 4 807.00 | | 4 951.00 |
DY Tax and social security liabilities | 10 362.00 | 9 506.00 | | 10 362.00 |
EC TOTAL (IV) | 67 883.00 | 66 213.00 | | 67 883.00 |
EE Grand total (I to V) | 346 534.00 | 327 345.00 | | 346 534.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 114 135.00 | | 114 135.00 | 114 135.00 |
FJ Net sales | 114 135.00 | | 114 135.00 | 114 135.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 434.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 115 571.00 | |
FW Other purchases and external expenses | | | 9 846.00 | |
FX Taxes, duties, and similar payments | | | 5 435.00 | |
FY Salaries and Wages | | | 17 034.00 | |
FZ Social Security Contributions | | | 10 349.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 035.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 49 706.00 | |
GG - OPERATING RESULT (I - II) | | | 65 865.00 | |
GL Other interest and similar income | | | 1 039.00 | |
GP Total financial income (V) | | | 1 039.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 039.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 904.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 13 609.00 | 11 884.00 | | 13 609.00 |
HL TOTAL REVENUE (I + III + V + VII) | 116 609.00 | 113 890.00 | | 116 609.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 315.00 | 64 936.00 | | 63 315.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 295.00 | 48 954.00 | | 53 295.00 |
| |
| 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 | 111 287.00 | | 11 711.00 | 111 287.00 |
I4 DECREASES Grand Total | | | 122 998.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 122 998.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 111 287.00 | | 11 711.00 | 111 287.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 47 157.00 | 7 035.00 | | 47 157.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 157.00 | 7 035.00 | | 47 157.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 52 571.00 | | 52 571.00 | 52 571.00 |
8B Suppliers and Related Accounts | 4 951.00 | 4 951.00 | | 4 951.00 |
8D Social Security and Other Social Organizations | 2 785.00 | 2 785.00 | | 2 785.00 |
8E Income Taxes | 1 389.00 | 1 389.00 | | 1 389.00 |
UX Other trade receivables | 35 172.00 | 35 172.00 | | 35 172.00 |
VB VAT | 851.00 | 851.00 | | 851.00 |
VQ Other Taxes, Duties, and Similar Debts | 325.00 | 325.00 | | 325.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 375.00 | 375.00 | | 375.00 |
VS Prepaid expenses | 82.00 | 82.00 | | 82.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 479.00 | 36 479.00 | | 36 479.00 |
VW VAT | 5 862.00 | 5 862.00 | | 5 862.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 883.00 | 15 313.00 | 52 571.00 | 67 883.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
