| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 176 938.00 | 57 101.00 | 119 837.00 | 176 938.00 |
AT Other tangible assets | 15 285.00 | 11 172.00 | 4 112.00 | 15 285.00 |
BJ TOTAL (I) | 192 222.00 | 68 273.00 | 123 949.00 | 192 222.00 |
BX Customers and related accounts | 127 088.00 | | 127 088.00 | 127 088.00 |
BZ Other receivables | 24 660.00 | | 24 660.00 | 24 660.00 |
CF Cash and cash equivalents | 788 528.00 | | 788 528.00 | 788 528.00 |
CH Prepaid expenses | 23 656.00 | | 23 656.00 | 23 656.00 |
CJ TOTAL (II) | 963 932.00 | | 963 932.00 | 963 932.00 |
CO Grand total (0 to V) | 1 156 154.00 | 68 273.00 | 1 087 881.00 | 1 156 154.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 866 176.00 | 993 720.00 | | 866 176.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 431.00 | 72 456.00 | | 67 431.00 |
DL TOTAL (I) | 940 207.00 | 1 072 776.00 | | 940 207.00 |
DX Trade payables and related accounts | 125 327.00 | 403 788.00 | | 125 327.00 |
DY Tax and social security liabilities | 20 406.00 | 82 200.00 | | 20 406.00 |
EA Other liabilities | 1 941.00 | 1 560.00 | | 1 941.00 |
EC TOTAL (IV) | 147 674.00 | 487 548.00 | | 147 674.00 |
EE Grand total (I to V) | 1 087 881.00 | 1 560 324.00 | | 1 087 881.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 532 102.00 | |
FJ Net sales | | | 532 102.00 | |
FQ Other income | | | 4 519.00 | |
FR Total operating income (I) | | | 536 621.00 | |
FU Purchases of raw materials and other supplies | | | 133 735.00 | |
FW Other purchases and external expenses | | | 282 039.00 | |
FX Taxes, duties, and similar payments | | | 397.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 448.00 | |
GF Total Operating Expenses (II) | | | 440 620.00 | |
GG - OPERATING RESULT (I - II) | | | 96 001.00 | |
GP Total financial income (V) | | | 345.00 | |
GU Total financial expenses (VI) | | | 127.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 217.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 219.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 200.00 | 11 896.00 | | 200.00 |
HH Total exceptional expenses (VIII) | 2 439.00 | 1 485.00 | | 2 439.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 239.00 | 10 411.00 | | -2 239.00 |
HK Income tax | 26 549.00 | 28 177.00 | | 26 549.00 |
HL TOTAL REVENUE (I + III + V + VII) | 537 166.00 | 1 500 356.00 | | 537 166.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 469 735.00 | 1 427 901.00 | | 469 735.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 431.00 | 72 455.00 | | 67 431.00 |
| |
| 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 | 50 022.00 | | 142 200.00 | 50 022.00 |
I4 DECREASES Grand Total | | | 192 222.00 | |
IO DECREASES Total including other intangible assets | | | 176 938.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 285.00 | |
KD ACQUISITIONS Total including other intangible assets | 34 738.00 | | 142 200.00 | 34 738.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 285.00 | | | 15 285.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 825.00 | 24 449.00 | | 43 825.00 |
PE DEPRECIATION Total including other intangible assets | 34 738.00 | 22 363.00 | | 34 738.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 087.00 | 2 086.00 | | 9 087.00 |
| |
| 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 | 125 327.00 | 125 327.00 | | 125 327.00 |
8D Social Security and Other Social Organizations | 20 406.00 | 20 406.00 | | 20 406.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 941.00 | 1 941.00 | | 1 941.00 |
UX Other trade receivables | 127 088.00 | 127 088.00 | | 127 088.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 660.00 | 24 660.00 | | 24 660.00 |
VS Prepaid expenses | 23 656.00 | 23 656.00 | | 23 656.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 175 404.00 | 175 404.00 | | 175 404.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 147 674.00 | 147 674.00 | | 147 674.00 |
