| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 86 058.00 | 86 058.00 | | 86 058.00 |
AT Other tangible assets | 350 092.00 | 263 623.00 | 86 469.00 | 350 092.00 |
BD Other fixed assets | 217.00 | | 217.00 | 217.00 |
BJ TOTAL (I) | 436 367.00 | 349 681.00 | 86 686.00 | 436 367.00 |
BX Customers and related accounts | 608 689.00 | 486 748.00 | 121 941.00 | 608 689.00 |
BZ Other receivables | 53 333.00 | | 53 333.00 | 53 333.00 |
CD Marketable securities | 586 133.00 | | 586 133.00 | 586 133.00 |
CF Cash and cash equivalents | 1 216 286.00 | | 1 216 286.00 | 1 216 286.00 |
CH Prepaid expenses | 7 178.00 | | 7 178.00 | 7 178.00 |
CJ TOTAL (II) | 2 471 620.00 | 486 748.00 | 1 984 872.00 | 2 471 620.00 |
CO Grand total (0 to V) | 2 907 986.00 | 836 429.00 | 2 071 558.00 | 2 907 986.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 1 772 753.00 | 1 882 256.00 | | 1 772 753.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 999.00 | -109 504.00 | | 59 999.00 |
DL TOTAL (I) | 1 942 751.00 | 1 882 753.00 | | 1 942 751.00 |
DX Trade payables and related accounts | 17 114.00 | 13 309.00 | | 17 114.00 |
DY Tax and social security liabilities | 101 038.00 | 88 505.00 | | 101 038.00 |
EB Prepaid income (2) | 10 655.00 | 10 655.00 | | 10 655.00 |
EC TOTAL (IV) | 128 807.00 | 112 469.00 | | 128 807.00 |
EE Grand total (I to V) | 2 071 558.00 | 1 995 222.00 | | 2 071 558.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 569 538.00 | |
FJ Net sales | | | 569 538.00 | |
FQ Other income | | | 18 042.00 | |
FR Total operating income (I) | | | 587 580.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 73 727.00 | |
FX Taxes, duties, and similar payments | | | 4 149.00 | |
FY Salaries and Wages | | | 274 816.00 | |
FZ Social Security Contributions | | | 109 143.00 | |
GB Operating Expenses - Provisions | | | 52 284.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 514 127.00 | |
GG - OPERATING RESULT (I - II) | | | 73 454.00 | |
GP Total financial income (V) | | | 8 098.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 8 098.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 81 552.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 782.00 | | | 782.00 |
HH Total exceptional expenses (VIII) | 1 309.00 | | | 1 309.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -527.00 | | | -527.00 |
HK Income tax | 21 026.00 | -48 541.00 | | 21 026.00 |
HL TOTAL REVENUE (I + III + V + VII) | 596 460.00 | 857 839.00 | | 596 460.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 536 462.00 | 967 342.00 | | 536 462.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 999.00 | -109 504.00 | | 59 999.00 |
| |
| 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 | 432 309.00 | | 19 126.00 | 432 309.00 |
I3 DECREASES Total Financial Fixed Assets | | | 217.00 | |
I4 DECREASES Grand Total | | 15 068.00 | 436 367.00 | |
IO DECREASES Total including other intangible assets | | | 86 058.00 | |
IY DECREASES Total Tangible Fixed Assets | | 15 068.00 | 350 092.00 | |
KD ACQUISITIONS Total including other intangible assets | 86 058.00 | | | 86 058.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 346 037.00 | | 19 123.00 | 346 037.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 214.00 | | 3.00 | 214.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 311 155.00 | 53 593.00 | 15 068.00 | 311 155.00 |
PE DEPRECIATION Total including other intangible assets | 86 058.00 | | | 86 058.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 225 097.00 | 53 593.00 | 15 068.00 | 225 097.00 |
| |
| 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 | 17 114.00 | 17 114.00 | | 17 114.00 |
8D Social Security and Other Social Organizations | 101 037.00 | 101 037.00 | | 101 037.00 |
8L Deferred income | 10 655.00 | 10 655.00 | | 10 655.00 |
UX Other trade receivables | 608 689.00 | 608 689.00 | | 608 689.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 53 333.00 | 53 333.00 | | 53 333.00 |
VS Prepaid expenses | 7 178.00 | 7 178.00 | | 7 178.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 669 200.00 | 669 200.00 | | 669 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 128 807.00 | 128 807.00 | | 128 807.00 |
