| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 397.00 | 753.00 | 2 643.00 | 3 397.00 |
BB Receivables related to investments | 86 651.00 | | 86 651.00 | 86 651.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 334 602.00 | 753.00 | 333 849.00 | 334 602.00 |
BV Advances and down payments on orders | 7 412.00 | | 7 412.00 | 7 412.00 |
BX Customers and related accounts | 4 230.00 | | 4 230.00 | 4 230.00 |
BZ Other receivables | 1 407.00 | | 1 407.00 | 1 407.00 |
CF Cash and cash equivalents | 267 502.00 | | 267 502.00 | 267 502.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 280 550.00 | | 280 550.00 | 280 550.00 |
CO Grand total (0 to V) | 615 152.00 | 753.00 | 614 399.00 | 615 152.00 |
CP Shares due in less than one year | 86 951.00 | | | 86 951.00 |
CU Other investments | 244 255.00 | | 244 255.00 | 244 255.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 221 205.00 | 221 205.00 | | 221 205.00 |
DD Legal reserve (1) | 22 121.00 | 22 121.00 | | 22 121.00 |
DG Other reserves | 84 504.00 | 11 924.00 | | 84 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 221 412.00 | 92 581.00 | | 221 412.00 |
DL TOTAL (I) | 549 242.00 | 347 830.00 | | 549 242.00 |
DV Miscellaneous Loans and Financial Debts (4) | 648.00 | 6 152.00 | | 648.00 |
DX Trade payables and related accounts | 9 317.00 | 2 598.00 | | 9 317.00 |
DY Tax and social security liabilities | 54 991.00 | 31 937.00 | | 54 991.00 |
DZ Fixed asset liabilities and related accounts | 200.00 | 200.00 | | 200.00 |
EA Other liabilities | | 9 000.00 | | |
EC TOTAL (IV) | 65 157.00 | 49 887.00 | | 65 157.00 |
EE Grand total (I to V) | 614 399.00 | 397 717.00 | | 614 399.00 |
EG Accrued income and payables due within one year | 65 157.00 | 49 887.00 | | 65 157.00 |
EI Including equity loans | 648.00 | | | 648.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 228 332.00 | | 228 332.00 | 228 332.00 |
FJ Net sales | 228 332.00 | | 228 332.00 | 228 332.00 |
FR Total operating income (I) | | | 228 332.00 | |
FW Other purchases and external expenses | | | 43 083.00 | |
FX Taxes, duties, and similar payments | | | 6 225.00 | |
FY Salaries and Wages | | | 147 139.00 | |
FZ Social Security Contributions | | | 1 611.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 593.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 198 652.00 | |
GG - OPERATING RESULT (I - II) | | | 29 680.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 197 500.00 | |
GP Total financial income (V) | | | 197 500.00 | |
GR Interest and similar expenses | | | 187.00 | |
GU Total financial expenses (VI) | | | 187.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 197 313.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 226 993.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 581.00 | 1 640.00 | | 5 581.00 |
HL TOTAL REVENUE (I + III + V + VII) | 425 832.00 | 202 050.00 | | 425 832.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 204 420.00 | 109 470.00 | | 204 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 221 412.00 | 92 581.00 | | 221 412.00 |
| |
| 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 | 233 379.00 | | 107 149.00 | 233 379.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 926.00 | 331 206.00 | |
I4 DECREASES Grand Total | | 5 926.00 | 334 602.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 397.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 874.00 | | 1 523.00 | 1 874.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 231 505.00 | | 105 626.00 | 231 505.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 160.00 | 593.00 | | 160.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 160.00 | 593.00 | | 160.00 |
