| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | | |
AT Other tangible assets | 13 404.00 | 3 492.00 | 9 911.00 | 13 404.00 |
BJ TOTAL (I) | 1 037 404.00 | 3 492.00 | 1 033 911.00 | 1 037 404.00 |
BV Advances and down payments on orders | 4 000.00 | | 4 000.00 | 4 000.00 |
BX Customers and related accounts | 85 642.00 | | 85 642.00 | 85 642.00 |
BZ Other receivables | 1 477.00 | | 1 477.00 | 1 477.00 |
CF Cash and cash equivalents | 930 629.00 | | 930 629.00 | 930 629.00 |
CH Prepaid expenses | 781.00 | | 781.00 | 781.00 |
CJ TOTAL (II) | 1 022 530.00 | | 1 022 530.00 | 1 022 530.00 |
CO Grand total (0 to V) | 2 059 933.00 | 3 492.00 | 2 056 441.00 | 2 059 933.00 |
CU Other investments | 1 024 000.00 | | 1 024 000.00 | 1 024 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 1 612 158.00 | 1 312 995.00 | | 1 612 158.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 301 223.00 | 299 163.00 | | 301 223.00 |
DL TOTAL (I) | 1 924 381.00 | 1 623 158.00 | | 1 924 381.00 |
DU Loans and Debts from Credit Institutions (3) | 51.00 | 86.00 | | 51.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 276.00 | 50 236.00 | | 3 276.00 |
DY Tax and social security liabilities | 115 834.00 | 46 484.00 | | 115 834.00 |
EA Other liabilities | 12 900.00 | 67 600.00 | | 12 900.00 |
EC TOTAL (IV) | 132 060.00 | 164 406.00 | | 132 060.00 |
EE Grand total (I to V) | 2 056 441.00 | 1 787 564.00 | | 2 056 441.00 |
EG Accrued income and payables due within one year | 132 060.00 | 164 406.00 | | 132 060.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 51.00 | 86.00 | | 51.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 267 369.00 | | 267 369.00 | 267 369.00 |
FJ Net sales | 267 369.00 | | 267 369.00 | 267 369.00 |
FR Total operating income (I) | | | 267 369.00 | |
FW Other purchases and external expenses | | | 50 466.00 | |
FX Taxes, duties, and similar payments | | | 10 131.00 | |
FY Salaries and Wages | | | 148 802.00 | |
FZ Social Security Contributions | | | 47 798.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 681.00 | |
GF Total Operating Expenses (II) | | | 259 878.00 | |
GG - OPERATING RESULT (I - II) | | | 7 490.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 292 874.00 | |
GP Total financial income (V) | | | 292 874.00 | |
GR Interest and similar expenses | | | 218.00 | |
GU Total financial expenses (VI) | | | 218.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 292 656.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 300 147.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 53 630.00 | 47 633.00 | | 53 630.00 |
HA Exceptional income from management transactions | 3 398.00 | 3 527.00 | | 3 398.00 |
HD Total exceptional income (VII) | 3 398.00 | 3 527.00 | | 3 398.00 |
HE Exceptional expenses on management operations | 46.00 | 1.00 | | 46.00 |
HH Total exceptional expenses (VIII) | 46.00 | 1.00 | | 46.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 352.00 | 3 527.00 | | 3 352.00 |
HK Income tax | 2 276.00 | -496.00 | | 2 276.00 |
HL TOTAL REVENUE (I + III + V + VII) | 563 641.00 | 535 369.00 | | 563 641.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 262 418.00 | 236 206.00 | | 262 418.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 301 223.00 | 299 163.00 | | 301 223.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 62 000.00 | 62 000.00 | | 62 000.00 |
8D Social Security and Other Social Organizations | 39 324.00 | 39 324.00 | | 39 324.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 900.00 | 12 900.00 | | 12 900.00 |
UX Other trade receivables | 85 642.00 | 85 642.00 | | 85 642.00 |
VB VAT | 1 319.00 | 1 319.00 | | 1 319.00 |
VG Loans with a maturity of up to one year at origin | 51.00 | 51.00 | | 51.00 |
VI Group and Associates | 3 276.00 | 3 276.00 | | 3 276.00 |
VM Income taxes | 158.00 | 158.00 | | 158.00 |
VQ Other Taxes, Duties, and Similar Debts | 236.00 | 236.00 | | 236.00 |
VS Prepaid expenses | 781.00 | 781.00 | | 781.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 900.00 | 87 900.00 | | 87 900.00 |
VW VAT | 14 274.00 | 14 274.00 | | 14 274.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 132 060.00 | 132 060.00 | | 132 060.00 |
