| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 23 569.00 | 16 581.00 | 6 988.00 | 23 569.00 |
BJ TOTAL (I) | 123 569.00 | 16 581.00 | 106 988.00 | 123 569.00 |
BX Customers and related accounts | 194 239.00 | | 194 239.00 | 194 239.00 |
BZ Other receivables | 1 029.00 | | 1 029.00 | 1 029.00 |
CD Marketable securities | 186 239.00 | | 186 239.00 | 186 239.00 |
CF Cash and cash equivalents | 84 647.00 | | 84 647.00 | 84 647.00 |
CH Prepaid expenses | 180.00 | | 180.00 | 180.00 |
CJ TOTAL (II) | 466 334.00 | | 466 334.00 | 466 334.00 |
CO Grand total (0 to V) | 589 903.00 | 16 581.00 | 573 322.00 | 589 903.00 |
CU Other investments | 100 000.00 | | 100 000.00 | 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 434 029.00 | 362 182.00 | | 434 029.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 90 946.00 | 71 847.00 | | 90 946.00 |
DL TOTAL (I) | 526 075.00 | 435 129.00 | | 526 075.00 |
DU Loans and Debts from Credit Institutions (3) | 798.00 | 10 311.00 | | 798.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 11 027.00 | | |
DX Trade payables and related accounts | 2 952.00 | 2 429.00 | | 2 952.00 |
DY Tax and social security liabilities | 42 455.00 | 34 272.00 | | 42 455.00 |
EA Other liabilities | 1 040.00 | 2 092.00 | | 1 040.00 |
EC TOTAL (IV) | 47 246.00 | 60 130.00 | | 47 246.00 |
EE Grand total (I to V) | 573 322.00 | 495 260.00 | | 573 322.00 |
EG Accrued income and payables due within one year | 47 246.00 | 59 332.00 | | 47 246.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 164 232.00 | | 164 232.00 | 164 232.00 |
FJ Net sales | 164 232.00 | | 164 232.00 | 164 232.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 164 235.00 | |
FW Other purchases and external expenses | | | 34 136.00 | |
FX Taxes, duties, and similar payments | | | 3 472.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 893.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 43 502.00 | |
GG - OPERATING RESULT (I - II) | | | 120 733.00 | |
GL Other interest and similar income | | | 703.00 | |
GP Total financial income (V) | | | 703.00 | |
GR Interest and similar expenses | | | 173.00 | |
GU Total financial expenses (VI) | | | 173.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 531.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 121 264.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 30 318.00 | 25 074.00 | | 30 318.00 |
HL TOTAL REVENUE (I + III + V + VII) | 164 938.00 | 133 179.00 | | 164 938.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 992.00 | 61 332.00 | | 73 992.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 90 946.00 | 71 847.00 | | 90 946.00 |
| |
| 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 | 123 569.00 | | | 123 569.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100 000.00 | |
I4 DECREASES Grand Total | | | 123 569.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 569.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 569.00 | | | 23 569.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100 000.00 | | | 100 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 688.00 | 5 893.00 | | 10 688.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 688.00 | 5 893.00 | | 10 688.00 |
| |
| 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 | 2 952.00 | 2 952.00 | | 2 952.00 |
8E Income Taxes | 6 686.00 | 6 686.00 | | 6 686.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 040.00 | 1 040.00 | | 1 040.00 |
UX Other trade receivables | 194 239.00 | 194 239.00 | | 194 239.00 |
VB VAT | 1 029.00 | 1 029.00 | | 1 029.00 |
VH Loans with a maturity of more than one year at origin | 798.00 | 798.00 | | 798.00 |
VK Loans repaid during the year | 9 513.00 | | | 9 513.00 |
VS Prepaid expenses | 180.00 | 180.00 | | 180.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 195 448.00 | 195 448.00 | | 195 448.00 |
VW VAT | 35 769.00 | 35 769.00 | | 35 769.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 246.00 | 47 246.00 | | 47 246.00 |
