| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 27 342.00 | 5 315.00 | 22 027.00 | 27 342.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 277 642.00 | 5 315.00 | 272 327.00 | 277 642.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 49 334.00 | | 49 334.00 | 49 334.00 |
BZ Other receivables | 35 295.00 | | 35 295.00 | 35 295.00 |
CD Marketable securities | 3 007.00 | | 3 007.00 | 3 007.00 |
CF Cash and cash equivalents | 53 676.00 | | 53 676.00 | 53 676.00 |
CJ TOTAL (II) | 141 312.00 | | 141 312.00 | 141 312.00 |
CO Grand total (0 to V) | 418 955.00 | 5 315.00 | 413 640.00 | 418 955.00 |
CU Other investments | 250 000.00 | | 250 000.00 | 250 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 327 503.00 | 288 688.00 | | 327 503.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 948.00 | 38 814.00 | | 32 948.00 |
DL TOTAL (I) | 368 835.00 | 335 887.00 | | 368 835.00 |
DU Loans and Debts from Credit Institutions (3) | 18 426.00 | 73.00 | | 18 426.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33.00 | 53.00 | | 33.00 |
DX Trade payables and related accounts | 683.00 | 796.00 | | 683.00 |
DY Tax and social security liabilities | 22 422.00 | 18 412.00 | | 22 422.00 |
EA Other liabilities | 3 240.00 | | | 3 240.00 |
EC TOTAL (IV) | 44 805.00 | 19 334.00 | | 44 805.00 |
EE Grand total (I to V) | 413 640.00 | 355 221.00 | | 413 640.00 |
EG Accrued income and payables due within one year | 33 095.00 | 19 334.00 | | 33 095.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 143 112.00 | | 143 112.00 | 143 112.00 |
FJ Net sales | 143 112.00 | | 143 112.00 | 143 112.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 035.00 | |
FR Total operating income (I) | | | 144 147.00 | |
FW Other purchases and external expenses | | | 5 490.00 | |
FX Taxes, duties, and similar payments | | | 976.00 | |
FY Salaries and Wages | | | 114 896.00 | |
FZ Social Security Contributions | | | 20 654.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 200.00 | |
GF Total Operating Expenses (II) | | | 145 215.00 | |
GG - OPERATING RESULT (I - II) | | | -1 068.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 35 000.00 | |
GL Other interest and similar income | | | 45.00 | |
GP Total financial income (V) | | | 35 045.00 | |
GU Total financial expenses (VI) | | | 29.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 016.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 948.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 805.00 | | |
HD Total exceptional income (VII) | 79.00 | 805.00 | | 79.00 |
HH Total exceptional expenses (VIII) | 999.00 | | | 999.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -920.00 | 805.00 | | -920.00 |
HK Income tax | 80.00 | 195.00 | | 80.00 |
HL TOTAL REVENUE (I + III + V + VII) | 179 272.00 | 167 790.00 | | 179 272.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 324.00 | 128 975.00 | | 146 324.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 948.00 | 38 814.00 | | 32 948.00 |
| |
| 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 | 252 924.00 | | 24 719.00 | 252 924.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250 300.00 | |
I4 DECREASES Grand Total | | | 277 642.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 342.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 924.00 | | 24 419.00 | 2 924.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 250 000.00 | | 300.00 | 250 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 115.00 | 3 200.00 | | 2 115.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 115.00 | 3 200.00 | | 2 115.00 |
| |
| 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 | 683.00 | 683.00 | | 683.00 |
8C Staff and Related Accounts | 6 392.00 | 6 392.00 | | 6 392.00 |
8D Social Security and Other Social Organizations | 5 890.00 | 5 890.00 | | 5 890.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 240.00 | 3 240.00 | | 3 240.00 |
UT Other financial assets | 300.00 | 300.00 | | 300.00 |
UX Other trade receivables | 49 334.00 | 49 334.00 | | 49 334.00 |
VB VAT | 277.00 | 277.00 | | 277.00 |
VG Loans with a maturity of up to one year at origin | 79.00 | 79.00 | | 79.00 |
VI Group and Associates | 33.00 | 33.00 | | 33.00 |
VM Income taxes | 18.00 | 18.00 | | 18.00 |
VQ Other Taxes, Duties, and Similar Debts | 606.00 | 606.00 | | 606.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 35 000.00 | 35 000.00 | | 35 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 84 930.00 | 84 930.00 | | 84 930.00 |
VW VAT | 9 534.00 | 9 534.00 | | 9 534.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 458.00 | 26 458.00 | | 26 458.00 |
