| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 884.00 | 5 220.00 | 4 664.00 | 9 884.00 |
AT Other tangible assets | 93 330.00 | 66 021.00 | 27 308.00 | 93 330.00 |
BH Other financial assets | 18 510.00 | | 18 510.00 | 18 510.00 |
BJ TOTAL (I) | 121 724.00 | 71 242.00 | 50 483.00 | 121 724.00 |
BX Customers and related accounts | 45 342.00 | | 45 342.00 | 45 342.00 |
BZ Other receivables | 917.00 | | 917.00 | 917.00 |
CF Cash and cash equivalents | 1 102 325.00 | | 1 102 325.00 | 1 102 325.00 |
CH Prepaid expenses | 1 066.00 | | 1 066.00 | 1 066.00 |
CJ TOTAL (II) | 1 149 651.00 | | 1 149 651.00 | 1 149 651.00 |
CO Grand total (0 to V) | 1 271 375.00 | 71 242.00 | 1 200 133.00 | 1 271 375.00 |
CP Shares due in less than one year | 30.00 | | | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 720.00 | 13 720.00 | | 13 720.00 |
DD Legal reserve (1) | 1 372.00 | 1 372.00 | | 1 372.00 |
DF Regulated reserves (1) | 31 728.00 | 31 728.00 | | 31 728.00 |
DH Retained earnings | 38 017.00 | 17 095.00 | | 38 017.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 119.00 | 58 922.00 | | 72 119.00 |
DL TOTAL (I) | 156 957.00 | 122 838.00 | | 156 957.00 |
DU Loans and Debts from Credit Institutions (3) | 300.00 | 600.00 | | 300.00 |
DV Miscellaneous Loans and Financial Debts (4) | 403.00 | 1 900.00 | | 403.00 |
DW Advances and down payments received on current orders | 981 755.00 | 1 130 562.00 | | 981 755.00 |
DX Trade payables and related accounts | 4 480.00 | 8 463.00 | | 4 480.00 |
DY Tax and social security liabilities | 56 240.00 | 57 081.00 | | 56 240.00 |
EC TOTAL (IV) | 1 043 177.00 | 1 198 606.00 | | 1 043 177.00 |
EE Grand total (I to V) | 1 200 133.00 | 1 321 444.00 | | 1 200 133.00 |
EI Including equity loans | 403.00 | | | 403.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 376 733.00 | | 376 733.00 | 376 733.00 |
FJ Net sales | 376 733.00 | | 376 733.00 | 376 733.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 376 735.00 | |
FW Other purchases and external expenses | | | 105 366.00 | |
FX Taxes, duties, and similar payments | | | 3 579.00 | |
FY Salaries and Wages | | | 125 476.00 | |
FZ Social Security Contributions | | | 47 945.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 292.00 | |
GE Other Expenses | | | 587.00 | |
GF Total Operating Expenses (II) | | | 290 246.00 | |
GG - OPERATING RESULT (I - II) | | | 86 489.00 | |
GL Other interest and similar income | | | 401.00 | |
GP Total financial income (V) | | | 401.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 401.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 890.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 14 771.00 | 4 320.00 | | 14 771.00 |
HL TOTAL REVENUE (I + III + V + VII) | 377 136.00 | 397 352.00 | | 377 136.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 305 017.00 | 338 430.00 | | 305 017.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 119.00 | 58 922.00 | | 72 119.00 |
| |
| 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 | 115 042.00 | | 14 558.00 | 115 042.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 510.00 | |
I4 DECREASES Grand Total | | 7 875.00 | 121 724.00 | |
IO DECREASES Total including other intangible assets | | | 9 884.00 | |
IY DECREASES Total Tangible Fixed Assets | | 7 875.00 | 93 330.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 384.00 | | 6 500.00 | 3 384.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 93 147.00 | | 8 058.00 | 93 147.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 510.00 | | | 18 510.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 71 825.00 | 7 292.00 | 7 875.00 | 71 825.00 |
PE DEPRECIATION Total including other intangible assets | 3 384.00 | 1 836.00 | | 3 384.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 68 440.00 | 5 456.00 | 7 875.00 | 68 440.00 |
| |
| 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 | 4 480.00 | 4 480.00 | | 4 480.00 |
8C Staff and Related Accounts | 5 072.00 | 5 072.00 | | 5 072.00 |
8D Social Security and Other Social Organizations | 20 578.00 | 20 578.00 | | 20 578.00 |
8E Income Taxes | 10 451.00 | 10 451.00 | | 10 451.00 |
UT Other financial assets | 18 510.00 | 30.00 | 18 480.00 | 18 510.00 |
UX Other trade receivables | 45 342.00 | 45 342.00 | | 45 342.00 |
UY Staff and related accounts | 20.00 | 20.00 | | 20.00 |
VB VAT | 897.00 | 897.00 | | 897.00 |
VG Loans with a maturity of up to one year at origin | 300.00 | 300.00 | | 300.00 |
VI Group and Associates | 403.00 | 403.00 | | 403.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 401.00 | 2 401.00 | | 2 401.00 |
VS Prepaid expenses | 1 066.00 | 1 066.00 | | 1 066.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 836.00 | 47 356.00 | 18 480.00 | 65 836.00 |
VW VAT | 17 738.00 | 17 738.00 | | 17 738.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 422.00 | 61 422.00 | | 61 422.00 |
