| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 344.00 | 3 344.00 | | 3 344.00 |
AT Other tangible assets | 21 200.00 | 21 200.00 | | 21 200.00 |
BH Other financial assets | 6 800.00 | | 6 800.00 | 6 800.00 |
BJ TOTAL (I) | 431 344.00 | 24 544.00 | 406 800.00 | 431 344.00 |
BV Advances and down payments on orders | 30.00 | | 30.00 | 30.00 |
BX Customers and related accounts | 2 953.00 | | 2 953.00 | 2 953.00 |
BZ Other receivables | 86 356.00 | | 86 356.00 | 86 356.00 |
CF Cash and cash equivalents | 192 433.00 | | 192 433.00 | 192 433.00 |
CH Prepaid expenses | 8 795.00 | | 8 795.00 | 8 795.00 |
CJ TOTAL (II) | 290 568.00 | | 290 568.00 | 290 568.00 |
CO Grand total (0 to V) | 721 912.00 | 24 544.00 | 697 368.00 | 721 912.00 |
CU Other investments | 400 000.00 | | 400 000.00 | 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | | | 40 000.00 |
DH Retained earnings | 101 619.00 | | | 101 619.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 880.00 | | | 87 880.00 |
DL TOTAL (I) | 629 500.00 | | | 629 500.00 |
DX Trade payables and related accounts | 6 418.00 | | | 6 418.00 |
DY Tax and social security liabilities | 58 848.00 | | | 58 848.00 |
EA Other liabilities | 414.00 | | | 414.00 |
EB Prepaid income (2) | 2 186.00 | | | 2 186.00 |
EC TOTAL (IV) | 67 867.00 | | | 67 867.00 |
EE Grand total (I to V) | 697 368.00 | | | 697 368.00 |
EG Accrued income and payables due within one year | 67 867.00 | | | 67 867.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 158 676.00 | | 158 676.00 | 158 676.00 |
FJ Net sales | 158 676.00 | | 158 676.00 | 158 676.00 |
FR Total operating income (I) | | | 158 676.00 | |
FW Other purchases and external expenses | | | 69 725.00 | |
FX Taxes, duties, and similar payments | | | 2 199.00 | |
FY Salaries and Wages | | | 61 928.00 | |
FZ Social Security Contributions | | | 21 543.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 155 399.00 | |
GG - OPERATING RESULT (I - II) | | | 3 276.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 712.00 | |
GP Total financial income (V) | | | 99 712.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 99 712.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 102 988.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 108.00 | | | 15 108.00 |
HL TOTAL REVENUE (I + III + V + VII) | 258 388.00 | | | 258 388.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 170 507.00 | | | 170 507.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 880.00 | | | 87 880.00 |
| |
| 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 | 431 344.00 | | | 431 344.00 |
I3 DECREASES Total Financial Fixed Assets | | | 406 800.00 | |
I4 DECREASES Grand Total | | | 431 344.00 | |
IO DECREASES Total including other intangible assets | | | 3 344.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 200.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 344.00 | | | 3 344.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 200.00 | | | 21 200.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 406 800.00 | | | 406 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 544.00 | | | 24 544.00 |
PE DEPRECIATION Total including other intangible assets | 3 344.00 | | | 3 344.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 200.00 | | | 21 200.00 |
| |
| 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 | 6 419.00 | 6 419.00 | | 6 419.00 |
8D Social Security and Other Social Organizations | 58 848.00 | 58 848.00 | | 58 848.00 |
8K Other liabilities (including liabilities related to repo transactions) | 414.00 | 414.00 | | 414.00 |
8L Deferred income | 2 186.00 | 2 186.00 | | 2 186.00 |
UT Other financial assets | 6 800.00 | | 6 800.00 | 6 800.00 |
UX Other trade receivables | 2 953.00 | 2 953.00 | | 2 953.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 86 356.00 | 86 356.00 | | 86 356.00 |
VS Prepaid expenses | 8 795.00 | 8 795.00 | | 8 795.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 104 905.00 | 98 105.00 | 6 800.00 | 104 905.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 868.00 | 67 868.00 | | 67 868.00 |
