| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 622.00 | | 7 622.00 | 7 622.00 |
AR Technical installations, industrial equipment and tools | 9 671.00 | 9 093.00 | 579.00 | 9 671.00 |
AT Other tangible assets | 45 859.00 | 41 033.00 | 4 826.00 | 45 859.00 |
BH Other financial assets | 1 983.00 | | 1 983.00 | 1 983.00 |
BJ TOTAL (I) | 71 970.00 | 50 125.00 | 21 845.00 | 71 970.00 |
BX Customers and related accounts | 3 730.00 | | 3 730.00 | 3 730.00 |
BZ Other receivables | 5 558.00 | | 5 558.00 | 5 558.00 |
CF Cash and cash equivalents | 157 322.00 | | 157 322.00 | 157 322.00 |
CH Prepaid expenses | 4 025.00 | | 4 025.00 | 4 025.00 |
CJ TOTAL (II) | 170 635.00 | | 170 635.00 | 170 635.00 |
CO Grand total (0 to V) | 242 605.00 | 50 125.00 | 192 480.00 | 242 605.00 |
CP Shares due in less than one year | 1 983.00 | | | 1 983.00 |
CU Other investments | 6 835.00 | | 6 835.00 | 6 835.00 |
| |
| 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 | 13 284.00 | 31 415.00 | | 13 284.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 636.00 | 3 869.00 | | 33 636.00 |
DL TOTAL (I) | 55 305.00 | 43 669.00 | | 55 305.00 |
DX Trade payables and related accounts | 4 507.00 | 7 980.00 | | 4 507.00 |
DY Tax and social security liabilities | 76 223.00 | 64 614.00 | | 76 223.00 |
EA Other liabilities | 56 446.00 | 60 722.00 | | 56 446.00 |
EC TOTAL (IV) | 137 175.00 | 133 315.00 | | 137 175.00 |
EE Grand total (I to V) | 192 480.00 | 176 983.00 | | 192 480.00 |
EG Accrued income and payables due within one year | 137 175.00 | 133 315.00 | | 137 175.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 385 269.00 | | 385 269.00 | 385 269.00 |
FJ Net sales | 385 269.00 | | 385 269.00 | 385 269.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 640.00 | |
FR Total operating income (I) | | | 387 909.00 | |
FW Other purchases and external expenses | | | 119 253.00 | |
FX Taxes, duties, and similar payments | | | 5 891.00 | |
FY Salaries and Wages | | | 162 695.00 | |
FZ Social Security Contributions | | | 54 971.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 350.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 346 160.00 | |
GG - OPERATING RESULT (I - II) | | | 41 750.00 | |
GL Other interest and similar income | | | 49.00 | |
GP Total financial income (V) | | | 49.00 | |
GR Interest and similar expenses | | | 502.00 | |
GU Total financial expenses (VI) | | | 502.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -453.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 297.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5.00 | 854.00 | | 5.00 |
HB Exceptional income from capital transactions | | 1 006.00 | | |
HD Total exceptional income (VII) | 5.00 | 1 860.00 | | 5.00 |
HE Exceptional expenses on management operations | 250.00 | 93.00 | | 250.00 |
HF Exceptional expenses on capital transactions | | 1 006.00 | | |
HH Total exceptional expenses (VIII) | 250.00 | 1 099.00 | | 250.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -245.00 | 761.00 | | -245.00 |
HK Income tax | 7 416.00 | 698.00 | | 7 416.00 |
HL TOTAL REVENUE (I + III + V + VII) | 387 963.00 | 337 749.00 | | 387 963.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 354 327.00 | 333 880.00 | | 354 327.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 636.00 | 3 869.00 | | 33 636.00 |
| |
| 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 | 70 726.00 | | 1 245.00 | 70 726.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 818.00 | |
I4 DECREASES Grand Total | | | 71 971.00 | |
IO DECREASES Total including other intangible assets | | | 7 622.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 55 530.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 622.00 | | | 7 622.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 285.00 | | 1 245.00 | 54 285.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 818.00 | | | 8 818.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 776.00 | 3 350.00 | | 46 776.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46 776.00 | 3 350.00 | | 46 776.00 |
| |
| 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 | 4 507.00 | 4 507.00 | | 4 507.00 |
8C Staff and Related Accounts | 7 564.00 | 7 564.00 | | 7 564.00 |
8D Social Security and Other Social Organizations | 49 122.00 | 49 122.00 | | 49 122.00 |
8E Income Taxes | 3 905.00 | 3 905.00 | | 3 905.00 |
8K Other liabilities (including liabilities related to repo transactions) | 56 446.00 | 56 446.00 | | 56 446.00 |
UT Other financial assets | 1 983.00 | 1 983.00 | | 1 983.00 |
UX Other trade receivables | 3 730.00 | 3 730.00 | | 3 730.00 |
VB VAT | 1 682.00 | 1 682.00 | | 1 682.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 603.00 | 3 603.00 | | 3 603.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 875.00 | 3 875.00 | | 3 875.00 |
VS Prepaid expenses | 4 025.00 | 4 025.00 | | 4 025.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 295.00 | 15 295.00 | | 15 295.00 |
VW VAT | 12 028.00 | 12 028.00 | | 12 028.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 137 175.00 | 137 175.00 | | 137 175.00 |
