| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 334.00 | 2 334.00 | | 2 334.00 |
AR Technical installations, industrial equipment and tools | 1 814.00 | 1 296.00 | 518.00 | 1 814.00 |
AT Other tangible assets | 34 178.00 | 15 032.00 | 19 147.00 | 34 178.00 |
BH Other financial assets | 99.00 | | 99.00 | 99.00 |
BJ TOTAL (I) | 83 625.00 | 18 661.00 | 64 963.00 | 83 625.00 |
BZ Other receivables | 696.00 | | 696.00 | 696.00 |
CF Cash and cash equivalents | 85 004.00 | | 85 004.00 | 85 004.00 |
CJ TOTAL (II) | 85 700.00 | | 85 700.00 | 85 700.00 |
CO Grand total (0 to V) | 169 324.00 | 18 661.00 | 150 663.00 | 169 324.00 |
CU Other investments | 45 200.00 | | 45 200.00 | 45 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | | | 12 000.00 |
DD Legal reserve (1) | 1 200.00 | | | 1 200.00 |
DH Retained earnings | 73 104.00 | | | 73 104.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 075.00 | | | 44 075.00 |
DL TOTAL (I) | 130 379.00 | | | 130 379.00 |
DV Miscellaneous Loans and Financial Debts (4) | 691.00 | | | 691.00 |
DX Trade payables and related accounts | 3 600.00 | | | 3 600.00 |
DY Tax and social security liabilities | 15 993.00 | | | 15 993.00 |
EC TOTAL (IV) | 20 284.00 | | | 20 284.00 |
EE Grand total (I to V) | 150 663.00 | | | 150 663.00 |
EG Accrued income and payables due within one year | 19 794.00 | | | 19 794.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 79 005.00 | | 79 005.00 | 79 005.00 |
FJ Net sales | 79 005.00 | | 79 005.00 | 79 005.00 |
FR Total operating income (I) | | | 79 005.00 | |
FW Other purchases and external expenses | | | 29 138.00 | |
FX Taxes, duties, and similar payments | | | 934.00 | |
FY Salaries and Wages | | | 8 868.00 | |
FZ Social Security Contributions | | | 3 486.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 866.00 | |
GF Total Operating Expenses (II) | | | 45 291.00 | |
GG - OPERATING RESULT (I - II) | | | 33 714.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 048.00 | |
GP Total financial income (V) | | | 3 048.00 | |
GR Interest and similar expenses | | | 4 508.00 | |
GU Total financial expenses (VI) | | | 4 508.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 459.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 255.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 22 123.00 | | | 22 123.00 |
HD Total exceptional income (VII) | 22 123.00 | | | 22 123.00 |
HE Exceptional expenses on management operations | 46.00 | | | 46.00 |
HH Total exceptional expenses (VIII) | 46.00 | | | 46.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 22 077.00 | | | 22 077.00 |
HK Income tax | 10 257.00 | | | 10 257.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104 177.00 | | | 104 177.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 102.00 | | | 60 102.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 075.00 | | | 44 075.00 |
| |
| 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 | 74 789.00 | | 13 173.00 | 74 789.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 334.00 | | | 2 334.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 338.00 | 45 299.00 | |
I4 DECREASES Grand Total | | 4 338.00 | 83 625.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 334.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 992.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 818.00 | | 13 173.00 | 22 818.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49 637.00 | | | 49 637.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 795.00 | 2 865.00 | | 15 795.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 334.00 | | | 2 334.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 461.00 | 2 865.00 | | 13 461.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 490.00 | | 490.00 | 490.00 |
8B Suppliers and Related Accounts | 3 600.00 | 3 600.00 | | 3 600.00 |
8C Staff and Related Accounts | 1 230.00 | 1 230.00 | | 1 230.00 |
8D Social Security and Other Social Organizations | 720.00 | 720.00 | | 720.00 |
8E Income Taxes | 5 468.00 | 5 468.00 | | 5 468.00 |
UT Other financial assets | 99.00 | | 99.00 | 99.00 |
VB VAT | 696.00 | 696.00 | | 696.00 |
VI Group and Associates | 201.00 | 201.00 | | 201.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 726.00 | 7 726.00 | | 7 726.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 795.00 | 696.00 | 99.00 | 795.00 |
VW VAT | 849.00 | 849.00 | | 849.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 284.00 | 19 794.00 | 490.00 | 20 284.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 304.00 | | | 304.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 575.00 | | | 4 575.00 |
ST Other accounts | 18 563.00 | | | 18 563.00 |
XQ Rental, rental and co-ownership charges | 6 000.00 | | | 6 000.00 |
YW Business tax | 630.00 | | | 630.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 934.00 | | | 934.00 |
ZE Dividends | 14 493.00 | | | 14 493.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 29 138.00 | | | 29 138.00 |
