| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 330.00 | 1 330.00 | | 1 330.00 |
AT Other tangible assets | 1 095.00 | 1 095.00 | | 1 095.00 |
BH Other financial assets | 327.00 | | 327.00 | 327.00 |
BJ TOTAL (I) | 411 452.00 | 2 425.00 | 409 027.00 | 411 452.00 |
BX Customers and related accounts | 21 000.00 | | 21 000.00 | 21 000.00 |
BZ Other receivables | 157 237.00 | | 157 237.00 | 157 237.00 |
CD Marketable securities | 201 899.00 | | 201 899.00 | 201 899.00 |
CF Cash and cash equivalents | 286 641.00 | | 286 641.00 | 286 641.00 |
CH Prepaid expenses | 702.00 | | 702.00 | 702.00 |
CJ TOTAL (II) | 667 480.00 | | 667 480.00 | 667 480.00 |
CO Grand total (0 to V) | 1 078 931.00 | 2 425.00 | 1 076 507.00 | 1 078 931.00 |
CU Other investments | 408 700.00 | | 408 700.00 | 408 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 369 000.00 | 369 000.00 | | 369 000.00 |
DD Legal reserve (1) | 33 434.00 | 27 022.00 | | 33 434.00 |
DG Other reserves | 526 345.00 | 404 515.00 | | 526 345.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 128 909.00 | 128 242.00 | | 128 909.00 |
DK Regulated provisions | 1 500.00 | 1 500.00 | | 1 500.00 |
DL TOTAL (I) | 1 059 188.00 | 930 279.00 | | 1 059 188.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 748.00 | 1 748.00 | | 1 748.00 |
DX Trade payables and related accounts | 4 353.00 | 4 108.00 | | 4 353.00 |
DY Tax and social security liabilities | 11 218.00 | 2 907.00 | | 11 218.00 |
EA Other liabilities | | 12 000.00 | | |
EC TOTAL (IV) | 17 319.00 | 20 763.00 | | 17 319.00 |
EE Grand total (I to V) | 1 076 507.00 | 951 042.00 | | 1 076 507.00 |
EG Accrued income and payables due within one year | 17 319.00 | 20 763.00 | | 17 319.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 150 000.00 | | 150 000.00 | 150 000.00 |
FJ Net sales | 150 000.00 | | 150 000.00 | 150 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 842.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 151 844.00 | |
FW Other purchases and external expenses | | | 30 144.00 | |
FX Taxes, duties, and similar payments | | | 7 068.00 | |
FY Salaries and Wages | | | 52 783.00 | |
FZ Social Security Contributions | | | 22 944.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 341.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 113 281.00 | |
GG - OPERATING RESULT (I - II) | | | 38 563.00 | |
GH Attributed profit or transferred loss (III) | | | 3 807.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GK Income from other securities and fixed asset receivables | | | 5.00 | |
GL Other interest and similar income | | | 1 146.00 | |
GP Total financial income (V) | | | 101 151.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 101 151.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 143 521.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 842.00 | 2 656.00 | | 1 842.00 |
HE Exceptional expenses on management operations | 15.00 | 45.00 | | 15.00 |
HG Exceptional depreciation and provisions | | 149.00 | | |
HH Total exceptional expenses (VIII) | 15.00 | 194.00 | | 15.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15.00 | -194.00 | | -15.00 |
HK Income tax | 14 597.00 | 8 237.00 | | 14 597.00 |
HL TOTAL REVENUE (I + III + V + VII) | 256 803.00 | 253 416.00 | | 256 803.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 127 893.00 | 125 174.00 | | 127 893.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 128 909.00 | 128 242.00 | | 128 909.00 |
HP References: Equipment leasing | 8 418.00 | 8 418.00 | | 8 418.00 |
| |
| 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 | 410 247.00 | | 2 649.00 | 410 247.00 |
I3 DECREASES Total Financial Fixed Assets | | | 409 027.00 | |
I4 DECREASES Grand Total | | 1 445.00 | 411 452.00 | |
IO DECREASES Total including other intangible assets | | 1 445.00 | 1 330.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 095.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 330.00 | | 1 445.00 | 1 330.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 095.00 | | | 1 095.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 407 822.00 | | 1 205.00 | 407 822.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 084.00 | 341.00 | | 2 084.00 |
PE DEPRECIATION Total including other intangible assets | 1 330.00 | | | 1 330.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 754.00 | 341.00 | | 754.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 500.00 | | | 1 500.00 |
7C Grand total | 1 500.00 | | | 1 500.00 |
| |
| 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 | 4 353.00 | 4 353.00 | | 4 353.00 |
8D Social Security and Other Social Organizations | 488.00 | 488.00 | | 488.00 |
8E Income Taxes | 6 345.00 | 6 345.00 | | 6 345.00 |
UT Other financial assets | 327.00 | | 327.00 | 327.00 |
UX Other trade receivables | 21 000.00 | 21 000.00 | | 21 000.00 |
VB VAT | 630.00 | 630.00 | | 630.00 |
VC Group and associates | 156 607.00 | 156 607.00 | | 156 607.00 |
VI Group and Associates | 1 748.00 | 1 748.00 | | 1 748.00 |
VQ Other Taxes, Duties, and Similar Debts | 885.00 | 885.00 | | 885.00 |
VS Prepaid expenses | 702.00 | 702.00 | | 702.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 179 266.00 | 178 939.00 | 327.00 | 179 266.00 |
VW VAT | 3 500.00 | 3 500.00 | | 3 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 319.00 | 17 319.00 | | 17 319.00 |
