| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 694.00 | 2 694.00 | | 2 694.00 |
BD Other fixed assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 2 888 211.00 | 2 694.00 | 2 885 517.00 | 2 888 211.00 |
BX Customers and related accounts | 16 315.00 | | 16 315.00 | 16 315.00 |
BZ Other receivables | 229 259.00 | | 229 259.00 | 229 259.00 |
CF Cash and cash equivalents | 1 856 355.00 | | 1 856 355.00 | 1 856 355.00 |
CH Prepaid expenses | 3 926.00 | | 3 926.00 | 3 926.00 |
CJ TOTAL (II) | 2 105 855.00 | | 2 105 855.00 | 2 105 855.00 |
CO Grand total (0 to V) | 4 994 066.00 | 2 694.00 | 4 991 372.00 | 4 994 066.00 |
CU Other investments | 2 885 017.00 | | 2 885 017.00 | 2 885 017.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 383 100.00 | 2 383 100.00 | | 2 383 100.00 |
DD Legal reserve (1) | 238 310.00 | 238 310.00 | | 238 310.00 |
DG Other reserves | 1 723 940.00 | 1 440 828.00 | | 1 723 940.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 515 201.00 | 483 112.00 | | 515 201.00 |
DL TOTAL (I) | 4 860 551.00 | 4 545 350.00 | | 4 860 551.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 99.00 | | |
DX Trade payables and related accounts | 5 215.00 | 7 047.00 | | 5 215.00 |
DY Tax and social security liabilities | 125 413.00 | 78 618.00 | | 125 413.00 |
EA Other liabilities | 193.00 | 1 372.00 | | 193.00 |
EC TOTAL (IV) | 130 822.00 | 87 136.00 | | 130 822.00 |
EE Grand total (I to V) | 4 991 372.00 | 4 632 486.00 | | 4 991 372.00 |
EG Accrued income and payables due within one year | 130 822.00 | 87 136.00 | | 130 822.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 469 500.00 | | 469 500.00 | 469 500.00 |
FJ Net sales | 469 500.00 | | 469 500.00 | 469 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 690.00 | |
FQ Other income | | | 315.00 | |
FR Total operating income (I) | | | 474 505.00 | |
FW Other purchases and external expenses | | | 29 215.00 | |
FX Taxes, duties, and similar payments | | | 13 200.00 | |
FY Salaries and Wages | | | 172 000.00 | |
FZ Social Security Contributions | | | 76 094.00 | |
GE Other Expenses | | | 1 480.00 | |
GF Total Operating Expenses (II) | | | 291 989.00 | |
GG - OPERATING RESULT (I - II) | | | 182 516.00 | |
GL Other interest and similar income | | | 385 000.00 | |
GO Net income from sales of marketable securities | | | 13.00 | |
GP Total financial income (V) | | | 385 013.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 385 013.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 567 530.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 89.00 | | |
HH Total exceptional expenses (VIII) | | 89.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -89.00 | | |
HK Income tax | 52 329.00 | 61 644.00 | | 52 329.00 |
HL TOTAL REVENUE (I + III + V + VII) | 859 518.00 | 824 381.00 | | 859 518.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 344 318.00 | 341 268.00 | | 344 318.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 515 201.00 | 483 112.00 | | 515 201.00 |
| |
| 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 | 2 888 211.00 | | | 2 888 211.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 885 517.00 | |
I4 DECREASES Grand Total | | | 2 888 211.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 694.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 694.00 | | | 2 694.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 885 517.00 | | | 2 885 517.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 694.00 | | | 2 694.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 694.00 | | | 2 694.00 |
| |
| 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 | 5 215.00 | 5 215.00 | | 5 215.00 |
8K Other liabilities (including liabilities related to repo transactions) | 193.00 | 193.00 | | 193.00 |
UX Other trade receivables | 16 315.00 | 16 315.00 | | 16 315.00 |
VP Miscellaneous | 229 259.00 | 229 259.00 | | 229 259.00 |
VQ Other Taxes, Duties, and Similar Debts | 125 413.00 | 125 413.00 | | 125 413.00 |
VS Prepaid expenses | 3 926.00 | 3 926.00 | | 3 926.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 249 500.00 | 249 500.00 | | 249 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 822.00 | 130 822.00 | | 130 822.00 |
