| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 793 392.00 | 1 244 950.00 | 548 441.00 | 1 793 392.00 |
AT Other tangible assets | 250 657.00 | 250 657.00 | | 250 657.00 |
BJ TOTAL (I) | 2 044 049.00 | 1 495 607.00 | 548 441.00 | 2 044 049.00 |
BV Advances and down payments on orders | 135.00 | | 135.00 | 135.00 |
BX Customers and related accounts | 63 853.00 | | 63 853.00 | 63 853.00 |
BZ Other receivables | 61 463.00 | | 61 463.00 | 61 463.00 |
CF Cash and cash equivalents | 146 618.00 | | 146 618.00 | 146 618.00 |
CH Prepaid expenses | 7 027.00 | | 7 027.00 | 7 027.00 |
CJ TOTAL (II) | 279 098.00 | | 279 098.00 | 279 098.00 |
CO Grand total (0 to V) | 2 323 147.00 | 1 495 607.00 | 827 539.00 | 2 323 147.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 121 096.00 | 109 193.00 | | 121 096.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 966.00 | 11 903.00 | | 13 966.00 |
DL TOTAL (I) | 140 562.00 | 126 596.00 | | 140 562.00 |
DV Miscellaneous Loans and Financial Debts (4) | 351 365.00 | 944 535.00 | | 351 365.00 |
DX Trade payables and related accounts | 334 550.00 | 3 194.00 | | 334 550.00 |
DY Tax and social security liabilities | 1 061.00 | 646.00 | | 1 061.00 |
EA Other liabilities | | 14 834.00 | | |
EC TOTAL (IV) | 686 976.00 | 963 210.00 | | 686 976.00 |
EE Grand total (I to V) | 827 539.00 | 1 089 807.00 | | 827 539.00 |
EI Including equity loans | 351 365.00 | | | 351 365.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 681 952.00 | | 681 952.00 | 681 952.00 |
FJ Net sales | 681 952.00 | | 681 952.00 | 681 952.00 |
FR Total operating income (I) | | | 681 952.00 | |
FW Other purchases and external expenses | | | 481 957.00 | |
FX Taxes, duties, and similar payments | | | 1 524.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 172 241.00 | |
GF Total Operating Expenses (II) | | | 655 723.00 | |
GG - OPERATING RESULT (I - II) | | | 26 228.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 6 830.00 | |
GU Total financial expenses (VI) | | | 6 830.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 830.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 398.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 432.00 | 4 629.00 | | 5 432.00 |
HL TOTAL REVENUE (I + III + V + VII) | 681 952.00 | 769 214.00 | | 681 952.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 667 985.00 | 757 311.00 | | 667 985.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 966.00 | 11 903.00 | | 13 966.00 |
| |
| 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 | 1 731 089.00 | | 312 960.00 | 1 731 089.00 |
I4 DECREASES Grand Total | | | 2 044 049.00 | |
IO DECREASES Total including other intangible assets | | | 1 793 392.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 250 657.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 480 432.00 | | 312 960.00 | 1 480 432.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 250 657.00 | | | 250 657.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 323 366.00 | 172 241.00 | | 1 323 366.00 |
PE DEPRECIATION Total including other intangible assets | 1 087 405.00 | 157 545.00 | | 1 087 405.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 235 960.00 | 14 696.00 | | 235 960.00 |
| |
| 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 | 334 550.00 | 334 550.00 | | 334 550.00 |
8E Income Taxes | 803.00 | 803.00 | | 803.00 |
UX Other trade receivables | 63 853.00 | 63 853.00 | | 63 853.00 |
UZ Social Security, other social security organizations | 12 224.00 | 12 224.00 | | 12 224.00 |
VB VAT | 49 239.00 | 49 239.00 | | 49 239.00 |
VI Group and Associates | 351 365.00 | 351 365.00 | | 351 365.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VS Prepaid expenses | 7 027.00 | 7 027.00 | | 7 027.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 132 343.00 | 132 343.00 | | 132 343.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 686 976.00 | 686 976.00 | | 686 976.00 |
