| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 933.00 | 933.00 | | 933.00 |
AP Buildings | 4 420.00 | 936.00 | 3 484.00 | 4 420.00 |
AT Other tangible assets | 8 761.00 | 2 023.00 | 6 738.00 | 8 761.00 |
BJ TOTAL (I) | 142 625.00 | 3 892.00 | 138 734.00 | 142 625.00 |
BT Goods | 13 777.00 | | 13 777.00 | 13 777.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 36 660.00 | | 36 660.00 | 36 660.00 |
BZ Other receivables | 9 820.00 | | 9 820.00 | 9 820.00 |
CD Marketable securities | 136 513.00 | | 136 513.00 | 136 513.00 |
CF Cash and cash equivalents | 16 949.00 | | 16 949.00 | 16 949.00 |
CH Prepaid expenses | 1 125.00 | | 1 125.00 | 1 125.00 |
CJ TOTAL (II) | 214 845.00 | | 214 845.00 | 214 845.00 |
CO Grand total (0 to V) | 357 470.00 | 3 892.00 | 353 578.00 | 357 470.00 |
CU Other investments | 128 511.00 | | 128 511.00 | 128 511.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 87 500.00 | 87 500.00 | | 87 500.00 |
DD Legal reserve (1) | 8 750.00 | 8 750.00 | | 8 750.00 |
DG Other reserves | 107 507.00 | 107 507.00 | | 107 507.00 |
DH Retained earnings | 52 088.00 | | | 52 088.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 711.00 | 132 088.00 | | 58 711.00 |
DL TOTAL (I) | 314 555.00 | 335 845.00 | | 314 555.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 512.00 | 31.00 | | 1 512.00 |
DX Trade payables and related accounts | 12 541.00 | 15 544.00 | | 12 541.00 |
DY Tax and social security liabilities | 22 236.00 | 24 324.00 | | 22 236.00 |
EA Other liabilities | 2 734.00 | | | 2 734.00 |
EC TOTAL (IV) | 39 023.00 | 39 898.00 | | 39 023.00 |
EE Grand total (I to V) | 353 578.00 | 375 743.00 | | 353 578.00 |
EG Accrued income and payables due within one year | 39 023.00 | 39 898.00 | | 39 023.00 |
EI Including equity loans | 1 512.00 | | | 1 512.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 36 922.00 | | 36 922.00 | 36 922.00 |
FG Production sold - services | 98 727.00 | | 98 727.00 | 98 727.00 |
FJ Net sales | 135 649.00 | | 135 649.00 | 135 649.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 135 651.00 | |
FS Purchases of goods (including customs duties) | | | 35 976.00 | |
FT Inventory change (goods) | | | -2 469.00 | |
FW Other purchases and external expenses | | | 29 742.00 | |
FX Taxes, duties, and similar payments | | | 1 376.00 | |
FY Salaries and Wages | | | 36 955.00 | |
FZ Social Security Contributions | | | 24 028.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 386.00 | |
GE Other Expenses | | | 24.00 | |
GF Total Operating Expenses (II) | | | 128 018.00 | |
GG - OPERATING RESULT (I - II) | | | 7 633.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 52 000.00 | |
GL Other interest and similar income | | | 775.00 | |
GP Total financial income (V) | | | 52 775.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 52 775.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 408.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 80.00 | | | 80.00 |
HH Total exceptional expenses (VIII) | 80.00 | | | 80.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -80.00 | | | -80.00 |
HK Income tax | 1 617.00 | 4 963.00 | | 1 617.00 |
HL TOTAL REVENUE (I + III + V + VII) | 188 426.00 | 270 673.00 | | 188 426.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 715.00 | 138 585.00 | | 129 715.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 711.00 | 132 088.00 | | 58 711.00 |
| |
| 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 | 134 899.00 | | 7 726.00 | 134 899.00 |
I3 DECREASES Total Financial Fixed Assets | | | 128 511.00 | |
I4 DECREASES Grand Total | | | 142 625.00 | |
IO DECREASES Total including other intangible assets | | | 933.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 181.00 | |
KD ACQUISITIONS Total including other intangible assets | 933.00 | | | 933.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 455.00 | | 7 726.00 | 5 455.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 128 511.00 | | | 128 511.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 505.00 | 2 386.00 | | 1 505.00 |
PE DEPRECIATION Total including other intangible assets | 933.00 | | | 933.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 572.00 | 2 386.00 | | 572.00 |
| |
| 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 | 12 541.00 | 12 541.00 | | 12 541.00 |
8D Social Security and Other Social Organizations | 22 236.00 | 22 236.00 | | 22 236.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 734.00 | 2 734.00 | | 2 734.00 |
UX Other trade receivables | 36 660.00 | 36 660.00 | | 36 660.00 |
VI Group and Associates | 1 512.00 | 1 512.00 | | 1 512.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 820.00 | 9 820.00 | | 9 820.00 |
VS Prepaid expenses | 1 125.00 | 1 125.00 | | 1 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 606.00 | 47 606.00 | | 47 606.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 023.00 | 39 023.00 | | 39 023.00 |
