| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 28 877.00 | | 28 877.00 | 28 877.00 |
AP Buildings | 6 908.00 | 6 908.00 | | 6 908.00 |
AR Technical installations, industrial equipment and tools | 25 895.00 | 24 436.00 | 1 456.00 | 25 895.00 |
AT Other tangible assets | 26 705.00 | 26 705.00 | | 26 705.00 |
BJ TOTAL (I) | 88 386.00 | 58 050.00 | 30 336.00 | 88 386.00 |
BX Customers and related accounts | 64 574.00 | | 64 574.00 | 64 574.00 |
BZ Other receivables | 2 621.00 | | 2 621.00 | 2 621.00 |
CF Cash and cash equivalents | 3 058 615.00 | | 3 058 615.00 | 3 058 615.00 |
CH Prepaid expenses | 3 684.00 | | 3 684.00 | 3 684.00 |
CJ TOTAL (II) | 3 129 495.00 | | 3 129 495.00 | 3 129 495.00 |
CO Grand total (0 to V) | 3 217 881.00 | 58 050.00 | 3 159 831.00 | 3 217 881.00 |
CU Other investments | | 1.00 | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | 7 623.00 | | 7 623.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 2 882 959.00 | 2 746 710.00 | | 2 882 959.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 133 472.00 | 136 249.00 | | 133 472.00 |
DL TOTAL (I) | 3 024 817.00 | 2 891 344.00 | | 3 024 817.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 476.00 | 73 954.00 | | 76 476.00 |
DX Trade payables and related accounts | 23 356.00 | 16 556.00 | | 23 356.00 |
DY Tax and social security liabilities | 35 024.00 | 46 584.00 | | 35 024.00 |
EA Other liabilities | 156.00 | | | 156.00 |
EC TOTAL (IV) | 135 014.00 | 137 094.00 | | 135 014.00 |
EE Grand total (I to V) | 3 159 831.00 | 3 028 439.00 | | 3 159 831.00 |
EG Accrued income and payables due within one year | 101 018.00 | 104 220.00 | | 101 018.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 336 611.00 | | 336 611.00 | 336 611.00 |
FJ Net sales | 336 611.00 | | 336 611.00 | 336 611.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 733.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 337 355.00 | |
FW Other purchases and external expenses | | | 44 267.00 | |
FX Taxes, duties, and similar payments | | | 10 450.00 | |
FY Salaries and Wages | | | 68 434.00 | |
FZ Social Security Contributions | | | 37 324.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 839.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 162 319.00 | |
GG - OPERATING RESULT (I - II) | | | 175 036.00 | |
GL Other interest and similar income | | | 3 459.00 | |
GP Total financial income (V) | | | 3 459.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 459.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 178 495.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 45 023.00 | 45 239.00 | | 45 023.00 |
HL TOTAL REVENUE (I + III + V + VII) | 340 815.00 | 331 660.00 | | 340 815.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 342.00 | 195 411.00 | | 207 342.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 133 472.00 | 136 249.00 | | 133 472.00 |
| |
| 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 | 88 386.00 | | | 88 386.00 |
I4 DECREASES Grand Total | | | 88 386.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 88 386.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 88 386.00 | | | 88 386.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 211.00 | 1 840.00 | | 56 211.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 211.00 | 1 840.00 | | 56 211.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 76 476.00 | 42 480.00 | 33 996.00 | 76 476.00 |
8B Suppliers and Related Accounts | 23 357.00 | 23 357.00 | | 23 357.00 |
8C Staff and Related Accounts | 2 200.00 | 2 200.00 | | 2 200.00 |
8D Social Security and Other Social Organizations | 14 623.00 | 14 623.00 | | 14 623.00 |
8K Other liabilities (including liabilities related to repo transactions) | 157.00 | 157.00 | | 157.00 |
UX Other trade receivables | 64 574.00 | 64 574.00 | | 64 574.00 |
VB VAT | 2 406.00 | 2 406.00 | | 2 406.00 |
VM Income taxes | 216.00 | 216.00 | | 216.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 084.00 | 2 084.00 | | 2 084.00 |
VS Prepaid expenses | 3 684.00 | 3 684.00 | | 3 684.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 880.00 | 70 880.00 | | 70 880.00 |
VW VAT | 16 118.00 | 16 118.00 | | 16 118.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 015.00 | 101 019.00 | 33 996.00 | 135 015.00 |
