| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 87 611.00 | 75 005.00 | 12 606.00 | 87 611.00 |
BJ TOTAL (I) | 873 611.00 | 75 005.00 | 798 606.00 | 873 611.00 |
BX Customers and related accounts | 4 154.00 | | 4 154.00 | 4 154.00 |
BZ Other receivables | 27 308.00 | | 27 308.00 | 27 308.00 |
CD Marketable securities | 20 200.00 | | 20 200.00 | 20 200.00 |
CF Cash and cash equivalents | 222 379.00 | | 222 379.00 | 222 379.00 |
CH Prepaid expenses | 5 685.00 | | 5 685.00 | 5 685.00 |
CJ TOTAL (II) | 279 726.00 | | 279 726.00 | 279 726.00 |
CO Grand total (0 to V) | 1 153 337.00 | 75 005.00 | 1 078 332.00 | 1 153 337.00 |
CU Other investments | 786 000.00 | | 786 000.00 | 786 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 41 082.00 | | 50 000.00 |
DG Other reserves | 351 977.00 | 327 421.00 | | 351 977.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 559.00 | 133 474.00 | | 58 559.00 |
DL TOTAL (I) | 960 537.00 | 1 001 977.00 | | 960 537.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 858.00 | 69 050.00 | | 48 858.00 |
DX Trade payables and related accounts | 17 730.00 | 17 695.00 | | 17 730.00 |
DY Tax and social security liabilities | 51 208.00 | 22 007.00 | | 51 208.00 |
EC TOTAL (IV) | 117 796.00 | 108 752.00 | | 117 796.00 |
EE Grand total (I to V) | 1 078 332.00 | 1 110 729.00 | | 1 078 332.00 |
EG Accrued income and payables due within one year | 117 796.00 | 108 752.00 | | 117 796.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 269 862.00 | | 269 862.00 | 269 862.00 |
FJ Net sales | 269 862.00 | | 269 862.00 | 269 862.00 |
FO Operating subsidies | | | 1 750.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 913.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 273 525.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 26 922.00 | |
FX Taxes, duties, and similar payments | | | 4 224.00 | |
FY Salaries and Wages | | | 183 463.00 | |
FZ Social Security Contributions | | | 30 793.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 522.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 262 939.00 | |
GG - OPERATING RESULT (I - II) | | | 10 585.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 54 000.00 | |
GL Other interest and similar income | | | 897.00 | |
GP Total financial income (V) | | | 54 897.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 54 897.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 482.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 913.00 | | | 1 913.00 |
HK Income tax | 6 923.00 | 6 796.00 | | 6 923.00 |
HL TOTAL REVENUE (I + III + V + VII) | 328 422.00 | 408 610.00 | | 328 422.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 269 862.00 | 275 136.00 | | 269 862.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 559.00 | 133 474.00 | | 58 559.00 |
| |
| 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 | 873 611.00 | | | 873 611.00 |
I3 DECREASES Total Financial Fixed Assets | | | 786 000.00 | |
I4 DECREASES Grand Total | | | 873 611.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 87 611.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 87 611.00 | | | 87 611.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 786 000.00 | | | 786 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 483.00 | 17 522.00 | | 57 483.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 57 483.00 | 17 522.00 | | 57 483.00 |
| |
| 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 | 17 730.00 | 17 730.00 | | 17 730.00 |
8C Staff and Related Accounts | 7 104.00 | 7 104.00 | | 7 104.00 |
8D Social Security and Other Social Organizations | 16 892.00 | 16 892.00 | | 16 892.00 |
8E Income Taxes | 20 778.00 | 20 778.00 | | 20 778.00 |
UX Other trade receivables | 4 154.00 | 4 154.00 | | 4 154.00 |
VB VAT | 2 899.00 | 2 899.00 | | 2 899.00 |
VC Group and associates | 24 409.00 | 24 409.00 | | 24 409.00 |
VI Group and Associates | 48 858.00 | 48 858.00 | | 48 858.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 308.00 | 1 308.00 | | 1 308.00 |
VS Prepaid expenses | 5 685.00 | 5 685.00 | | 5 685.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 147.00 | 37 147.00 | | 37 147.00 |
VW VAT | 5 126.00 | 5 126.00 | | 5 126.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 117 796.00 | 117 796.00 | | 117 796.00 |
