| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 28 779.00 | 22 033.00 | 6 746.00 | 28 779.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 31 779.00 | 22 033.00 | 9 746.00 | 31 779.00 |
BL Raw materials, supplies | 1 163.00 | | 1 163.00 | 1 163.00 |
BZ Other receivables | 3 296.00 | | 3 296.00 | 3 296.00 |
CD Marketable securities | 16 567.00 | 295.00 | 16 272.00 | 16 567.00 |
CF Cash and cash equivalents | 208 571.00 | | 208 571.00 | 208 571.00 |
CH Prepaid expenses | 3 500.00 | | 3 500.00 | 3 500.00 |
CJ TOTAL (II) | 233 097.00 | 295.00 | 232 802.00 | 233 097.00 |
CO Grand total (0 to V) | 264 876.00 | 22 328.00 | 242 548.00 | 264 876.00 |
| |
| 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 |
DH Retained earnings | 189 324.00 | 158 314.00 | | 189 324.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 650.00 | 31 011.00 | | 35 650.00 |
DL TOTAL (I) | 226 074.00 | 190 424.00 | | 226 074.00 |
DV Miscellaneous Loans and Financial Debts (4) | 77.00 | 173.00 | | 77.00 |
DX Trade payables and related accounts | 13 893.00 | 11 540.00 | | 13 893.00 |
DY Tax and social security liabilities | 2 504.00 | 1 232.00 | | 2 504.00 |
EC TOTAL (IV) | 16 474.00 | 12 945.00 | | 16 474.00 |
EE Grand total (I to V) | 242 548.00 | 203 369.00 | | 242 548.00 |
EG Accrued income and payables due within one year | 16 474.00 | 12 945.00 | | 16 474.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 97 793.00 | | 97 793.00 | 97 793.00 |
FJ Net sales | 97 793.00 | | 97 793.00 | 97 793.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 156.00 | |
FQ Other income | | | 122.00 | |
FR Total operating income (I) | | | 104 070.00 | |
FU Purchases of raw materials and other supplies | | | 8 020.00 | |
FV Inventory change (raw materials and supplies) | | | 401.00 | |
FW Other purchases and external expenses | | | 40 920.00 | |
FX Taxes, duties, and similar payments | | | 1 329.00 | |
FZ Social Security Contributions | | | 2 221.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 872.00 | |
GB Operating Expenses - Provisions | | | 295.00 | |
GE Other Expenses | | | 6 381.00 | |
GF Total Operating Expenses (II) | | | 61 440.00 | |
GG - OPERATING RESULT (I - II) | | | 42 631.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 631.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 3 020.00 | | |
HH Total exceptional expenses (VIII) | | 3 020.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 020.00 | | |
HK Income tax | 6 981.00 | 5 473.00 | | 6 981.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104 070.00 | 98 937.00 | | 104 070.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 421.00 | 67 926.00 | | 68 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 650.00 | 31 011.00 | | 35 650.00 |
| |
| 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 | 28 877.00 | | 2 903.00 | 28 877.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 000.00 | |
I4 DECREASES Grand Total | | | 31 779.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 779.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 877.00 | | 2 903.00 | 25 877.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000.00 | | | 3 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 161.00 | 1 872.00 | | 20 161.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 161.00 | 1 872.00 | | 20 161.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 6 156.00 | 295.00 | 6 156.00 | 6 156.00 |
7C Grand total | 6 156.00 | 295.00 | 6 156.00 | 6 156.00 |
UE of which provisions and reversals: - Operating | | 295.00 | 6 156.00 | |
| |
| 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 | 13 893.00 | 13 893.00 | | 13 893.00 |
8E Income Taxes | 1 509.00 | 1 509.00 | | 1 509.00 |
UT Other financial assets | 3 000.00 | 3 000.00 | | 3 000.00 |
VB VAT | 1 566.00 | 1 566.00 | | 1 566.00 |
VI Group and Associates | 77.00 | 77.00 | | 77.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 730.00 | 1 730.00 | | 1 730.00 |
VS Prepaid expenses | 3 500.00 | 3 500.00 | | 3 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 796.00 | 9 796.00 | | 9 796.00 |
VW VAT | 995.00 | 995.00 | | 995.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 474.00 | 16 474.00 | | 16 474.00 |
