| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 877.00 | 877.00 | | 877.00 |
AT Other tangible assets | 130 611.00 | 127 772.00 | 2 839.00 | 130 611.00 |
BJ TOTAL (I) | 131 489.00 | 128 650.00 | 2 839.00 | 131 489.00 |
BX Customers and related accounts | 167 823.00 | | 167 823.00 | 167 823.00 |
BZ Other receivables | 59 580.00 | | 59 580.00 | 59 580.00 |
CD Marketable securities | 1 529 561.00 | | 1 529 561.00 | 1 529 561.00 |
CF Cash and cash equivalents | 26 141.00 | | 26 141.00 | 26 141.00 |
CH Prepaid expenses | 409.00 | | 409.00 | 409.00 |
CJ TOTAL (II) | 1 783 514.00 | | 1 783 514.00 | 1 783 514.00 |
CO Grand total (0 to V) | 1 915 003.00 | 128 650.00 | 1 786 353.00 | 1 915 003.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 87 500.00 | 87 500.00 | | 87 500.00 |
DD Legal reserve (1) | 8 750.00 | 8 750.00 | | 8 750.00 |
DG Other reserves | 1 573 938.00 | 1 536 720.00 | | 1 573 938.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 119.00 | 37 218.00 | | 51 119.00 |
DL TOTAL (I) | 1 721 307.00 | 1 670 188.00 | | 1 721 307.00 |
DU Loans and Debts from Credit Institutions (3) | 1 704.00 | 18 494.00 | | 1 704.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 30 023.00 | | |
DX Trade payables and related accounts | 7 789.00 | 10 316.00 | | 7 789.00 |
DY Tax and social security liabilities | 54 758.00 | 78 165.00 | | 54 758.00 |
EA Other liabilities | 795.00 | | | 795.00 |
EC TOTAL (IV) | 65 046.00 | 136 998.00 | | 65 046.00 |
EE Grand total (I to V) | 1 786 353.00 | 1 807 187.00 | | 1 786 353.00 |
EG Accrued income and payables due within one year | 63 342.00 | 135 294.00 | | 63 342.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 4 080.00 | |
FG Production sold - services | | | 379 247.00 | |
FJ Net sales | | | 383 327.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 188.00 | |
FQ Other income | | | 41.00 | |
FR Total operating income (I) | | | 383 555.00 | |
FW Other purchases and external expenses | | | 62 617.00 | |
FX Taxes, duties, and similar payments | | | 6 704.00 | |
FY Salaries and Wages | | | 175 215.00 | |
FZ Social Security Contributions | | | 72 794.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 225.00 | |
GE Other Expenses | | | 89.00 | |
GF Total Operating Expenses (II) | | | 338 644.00 | |
GG - OPERATING RESULT (I - II) | | | 44 911.00 | |
GL Other interest and similar income | | | 22 242.00 | |
GP Total financial income (V) | | | 22 242.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 151.00 | |
GU Total financial expenses (VI) | | | 151.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 090.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 67 001.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 608.00 | | | 1 608.00 |
HD Total exceptional income (VII) | 1 608.00 | | | 1 608.00 |
HE Exceptional expenses on management operations | 90.00 | 90.00 | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | 90.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 518.00 | -90.00 | | 1 518.00 |
HK Income tax | 17 401.00 | 6 420.00 | | 17 401.00 |
HL TOTAL REVENUE (I + III + V + VII) | 407 405.00 | 398 611.00 | | 407 405.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 356 286.00 | 361 393.00 | | 356 286.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 119.00 | 37 218.00 | | 51 119.00 |
| |
| 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 | 131 489.00 | | | 131 489.00 |
I4 DECREASES Grand Total | | | 131 489.00 | |
IO DECREASES Total including other intangible assets | | | 877.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 130 611.00 | |
KD ACQUISITIONS Total including other intangible assets | 877.00 | | | 877.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 130 611.00 | | | 130 611.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 107 425.00 | 21 225.00 | | 107 425.00 |
PE DEPRECIATION Total including other intangible assets | 877.00 | | | 877.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 106 547.00 | 21 225.00 | | 106 547.00 |
| |
| 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 | 7 789.00 | 7 789.00 | | 7 789.00 |
8D Social Security and Other Social Organizations | 54 758.00 | 54 758.00 | | 54 758.00 |
8K Other liabilities (including liabilities related to repo transactions) | 795.00 | 795.00 | | 795.00 |
UX Other trade receivables | 167 823.00 | 167 823.00 | | 167 823.00 |
VH Loans with a maturity of more than one year at origin | 1 704.00 | | | 1 704.00 |
VK Loans repaid during the year | 16 790.00 | | | 16 790.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 59 580.00 | 59 580.00 | | 59 580.00 |
VS Prepaid expenses | 409.00 | 409.00 | | 409.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 227 812.00 | 227 812.00 | | 227 812.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 046.00 | 63 342.00 | | 65 046.00 |
