| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 556.00 | 3 556.00 | | 3 556.00 |
AF Concessions, Patents and Similar Rights | 3 888.00 | 3 888.00 | | 3 888.00 |
AT Other tangible assets | 11 015.00 | 9 753.00 | 1 262.00 | 11 015.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 1 324 759.00 | 17 197.00 | 1 307 562.00 | 1 324 759.00 |
BV Advances and down payments on orders | 50.00 | | 50.00 | 50.00 |
BZ Other receivables | 899 650.00 | | 899 650.00 | 899 650.00 |
CF Cash and cash equivalents | 43 686.00 | | 43 686.00 | 43 686.00 |
CH Prepaid expenses | 1 699.00 | | 1 699.00 | 1 699.00 |
CJ TOTAL (II) | 945 085.00 | | 945 085.00 | 945 085.00 |
CO Grand total (0 to V) | 2 269 845.00 | 17 197.00 | 2 252 648.00 | 2 269 845.00 |
CU Other investments | 1 306 000.00 | | 1 306 000.00 | 1 306 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 106 400.00 | 1 106 400.00 | | 1 106 400.00 |
DD Legal reserve (1) | 110 640.00 | 110 640.00 | | 110 640.00 |
DG Other reserves | 478 351.00 | 478 351.00 | | 478 351.00 |
DH Retained earnings | 271 370.00 | 251 811.00 | | 271 370.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 927.00 | 19 559.00 | | 7 927.00 |
DL TOTAL (I) | 1 974 688.00 | 1 966 761.00 | | 1 974 688.00 |
DU Loans and Debts from Credit Institutions (3) | 98.00 | 145.00 | | 98.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 147.00 | 68 994.00 | | 68 147.00 |
DX Trade payables and related accounts | 7 492.00 | 9 383.00 | | 7 492.00 |
DY Tax and social security liabilities | 181 321.00 | 25 051.00 | | 181 321.00 |
EA Other liabilities | 20 903.00 | 26 756.00 | | 20 903.00 |
EC TOTAL (IV) | 277 960.00 | 130 327.00 | | 277 960.00 |
EE Grand total (I to V) | 2 252 648.00 | 2 097 088.00 | | 2 252 648.00 |
EG Accrued income and payables due within one year | 277 960.00 | 130 327.00 | | 277 960.00 |
EI Including equity loans | 68 147.00 | | | 68 147.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 366 133.00 | | 366 133.00 | 366 133.00 |
FJ Net sales | 366 133.00 | | 366 133.00 | 366 133.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 677.00 | |
FR Total operating income (I) | | | 369 810.00 | |
FW Other purchases and external expenses | | | 47 816.00 | |
FX Taxes, duties, and similar payments | | | 3 082.00 | |
FY Salaries and Wages | | | 199 542.00 | |
FZ Social Security Contributions | | | 105 675.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 773.00 | |
GF Total Operating Expenses (II) | | | 356 888.00 | |
GG - OPERATING RESULT (I - II) | | | 12 922.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 7 291.00 | |
GP Total financial income (V) | | | 7 291.00 | |
GR Interest and similar expenses | | | 768.00 | |
GU Total financial expenses (VI) | | | 768.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 522.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 445.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10.00 | 3.00 | | 10.00 |
HD Total exceptional income (VII) | 10.00 | 3.00 | | 10.00 |
HE Exceptional expenses on management operations | 2.00 | 1.00 | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | 1.00 | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8.00 | 2.00 | | 8.00 |
HK Income tax | 11 526.00 | | | 11 526.00 |
HL TOTAL REVENUE (I + III + V + VII) | 377 111.00 | 382 066.00 | | 377 111.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 369 184.00 | 362 508.00 | | 369 184.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 927.00 | 19 559.00 | | 7 927.00 |
| |
| 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 | 1 324 759.00 | | | 1 324 759.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 556.00 | | | 3 556.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 306 300.00 | |
I4 DECREASES Grand Total | | | 1 324 759.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 556.00 | |
IO DECREASES Total including other intangible assets | | | 3 888.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 015.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 888.00 | | | 3 888.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 015.00 | | | 11 015.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 306 300.00 | | | 1 306 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 424.00 | 773.00 | | 16 424.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 556.00 | | | 3 556.00 |
PE DEPRECIATION Total including other intangible assets | 3 888.00 | | | 3 888.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 980.00 | 773.00 | | 8 980.00 |
| |
| 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 | 7 492.00 | 7 492.00 | | 7 492.00 |
8C Staff and Related Accounts | 9 118.00 | 9 118.00 | | 9 118.00 |
8D Social Security and Other Social Organizations | 40 862.00 | 40 862.00 | | 40 862.00 |
8E Income Taxes | 124 509.00 | 124 509.00 | | 124 509.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 903.00 | 20 903.00 | | 20 903.00 |
UT Other financial assets | 300.00 | | 300.00 | 300.00 |
VB VAT | 88.00 | 88.00 | | 88.00 |
VC Group and associates | 530 536.00 | 530 536.00 | | 530 536.00 |
VG Loans with a maturity of up to one year at origin | 98.00 | 98.00 | | 98.00 |
VI Group and Associates | 68 147.00 | 68 147.00 | | 68 147.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 045.00 | 2 045.00 | | 2 045.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 369 027.00 | 369 027.00 | | 369 027.00 |
VS Prepaid expenses | 1 699.00 | 1 699.00 | | 1 699.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 901 649.00 | 901 349.00 | 300.00 | 901 649.00 |
VW VAT | 4 787.00 | 4 787.00 | | 4 787.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 277 960.00 | 277 960.00 | | 277 960.00 |
