| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 22 815.00 | | 22 815.00 | 22 815.00 |
BJ TOTAL (I) | 74 295.00 | | 74 295.00 | 74 295.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 85 135.00 | | 85 135.00 | 85 135.00 |
CD Marketable securities | 30 000.00 | | 30 000.00 | 30 000.00 |
CF Cash and cash equivalents | 1 111 155.00 | | 1 111 155.00 | 1 111 155.00 |
CJ TOTAL (II) | 1 226 290.00 | | 1 226 290.00 | 1 226 290.00 |
CO Grand total (0 to V) | 1 300 585.00 | | 1 300 585.00 | 1 300 585.00 |
CU Other investments | 51 480.00 | | 51 480.00 | 51 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | 90 000.00 | | 90 000.00 |
DD Legal reserve (1) | 9 000.00 | 9 000.00 | | 9 000.00 |
DH Retained earnings | 896 622.00 | 678 552.00 | | 896 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 231 301.00 | 227 070.00 | | 231 301.00 |
DL TOTAL (I) | 1 226 923.00 | 1 004 622.00 | | 1 226 923.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 868.00 | 573.00 | | 24 868.00 |
DX Trade payables and related accounts | 2 657.00 | 564.00 | | 2 657.00 |
DY Tax and social security liabilities | 29 246.00 | 19 289.00 | | 29 246.00 |
EA Other liabilities | 16 891.00 | | | 16 891.00 |
EC TOTAL (IV) | 73 662.00 | 20 426.00 | | 73 662.00 |
EE Grand total (I to V) | 1 300 585.00 | 1 025 048.00 | | 1 300 585.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 101 500.00 | |
FJ Net sales | | | 101 500.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 1 562.00 | |
FR Total operating income (I) | | | 103 062.00 | |
FW Other purchases and external expenses | | | 3 455.00 | |
FX Taxes, duties, and similar payments | | | 759.00 | |
FY Salaries and Wages | | | 45 288.00 | |
FZ Social Security Contributions | | | 13 392.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 62 897.00 | |
GG - OPERATING RESULT (I - II) | | | 40 165.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | 315.00 | |
GP Total financial income (V) | | | 200 315.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 200 315.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 240 480.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 179.00 | 7 533.00 | | 9 179.00 |
HL TOTAL REVENUE (I + III + V + VII) | 303 377.00 | 302 752.00 | | 303 377.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 076.00 | 75 681.00 | | 72 076.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 231 301.00 | 227 070.00 | | 231 301.00 |
| |
| 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 | 75 575.00 | | 315.00 | 75 575.00 |
I3 DECREASES Total Financial Fixed Assets | | | 74 295.00 | |
I4 DECREASES Grand Total | | 1 595.00 | 74 295.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 595.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 595.00 | | | 1 595.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 73 980.00 | | 315.00 | 73 980.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 595.00 | | 1 595.00 | 1 595.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 595.00 | | 1 595.00 | 1 595.00 |
| |
| 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 | 2 657.00 | 2 657.00 | | 2 657.00 |
8D Social Security and Other Social Organizations | 29 246.00 | 29 246.00 | | 29 246.00 |
8K Other liabilities (including liabilities related to repo transactions) | 41 759.00 | 41 759.00 | | 41 759.00 |
VS Prepaid expenses | 85 135.00 | 85 135.00 | | 85 135.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 85 135.00 | 85 135.00 | | 85 135.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 662.00 | 73 662.00 | | 73 662.00 |
