| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 182.00 | 3 619.00 | 2 563.00 | 6 182.00 |
AT Other tangible assets | 253 252.00 | 251 935.00 | 1 317.00 | 253 252.00 |
BD Other fixed assets | 51 905.00 | | 51 905.00 | 51 905.00 |
BJ TOTAL (I) | 1 231 289.00 | 255 554.00 | 975 735.00 | 1 231 289.00 |
BT Goods | 29 966.00 | | 29 966.00 | 29 966.00 |
BX Customers and related accounts | 15 415.00 | | 15 415.00 | 15 415.00 |
BZ Other receivables | 66 523.00 | | 66 523.00 | 66 523.00 |
CD Marketable securities | 175 451.00 | | 175 451.00 | 175 451.00 |
CF Cash and cash equivalents | 1 405 261.00 | | 1 405 261.00 | 1 405 261.00 |
CH Prepaid expenses | 77.00 | | 77.00 | 77.00 |
CJ TOTAL (II) | 1 692 693.00 | | 1 692 693.00 | 1 692 693.00 |
CO Grand total (0 to V) | 2 923 982.00 | 255 554.00 | 2 668 428.00 | 2 923 982.00 |
CU Other investments | 919 950.00 | | 919 950.00 | 919 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 500 000.00 | 500 000.00 | | 500 000.00 |
DH Retained earnings | 216 494.00 | 14 143.00 | | 216 494.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 348 833.00 | 652 351.00 | | 348 833.00 |
DL TOTAL (I) | 1 175 327.00 | 1 276 494.00 | | 1 175 327.00 |
DU Loans and Debts from Credit Institutions (3) | 69.00 | 82.00 | | 69.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 455 000.00 | 1 455 000.00 | | 1 455 000.00 |
DX Trade payables and related accounts | 16 480.00 | 23 688.00 | | 16 480.00 |
DY Tax and social security liabilities | 21 552.00 | 37 206.00 | | 21 552.00 |
EA Other liabilities | | 40.00 | | |
EC TOTAL (IV) | 1 493 101.00 | 1 516 016.00 | | 1 493 101.00 |
EE Grand total (I to V) | 2 668 428.00 | 2 792 511.00 | | 2 668 428.00 |
EG Accrued income and payables due within one year | 1 493 101.00 | 1 516 016.00 | | 1 493 101.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 69.00 | 82.00 | | 69.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 45 975.00 | | 45 975.00 | 45 975.00 |
FG Production sold - services | 313 971.00 | | 313 971.00 | 313 971.00 |
FJ Net sales | 359 945.00 | | 359 945.00 | 359 945.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 359 946.00 | |
FS Purchases of goods (including customs duties) | | | 24 582.00 | |
FT Inventory change (goods) | | | 4 980.00 | |
FV Inventory change (raw materials and supplies) | | | -5.00 | |
FW Other purchases and external expenses | | | 44 570.00 | |
FX Taxes, duties, and similar payments | | | 1 532.00 | |
FY Salaries and Wages | | | 91 455.00 | |
FZ Social Security Contributions | | | 39 924.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 905.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 209 950.00 | |
GG - OPERATING RESULT (I - II) | | | 149 996.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 250 000.00 | |
GL Other interest and similar income | | | 754.00 | |
GP Total financial income (V) | | | 250 754.00 | |
GR Interest and similar expenses | | | 398.00 | |
GU Total financial expenses (VI) | | | 398.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 250 356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 400 352.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 452.00 | 713.00 | | 452.00 |
HB Exceptional income from capital transactions | | 211 400.00 | | |
HD Total exceptional income (VII) | 452.00 | 212 113.00 | | 452.00 |
HF Exceptional expenses on capital transactions | | 120 243.00 | | |
HH Total exceptional expenses (VIII) | | 120 243.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 452.00 | 91 870.00 | | 452.00 |
HK Income tax | 51 971.00 | 93 433.00 | | 51 971.00 |
HL TOTAL REVENUE (I + III + V + VII) | 611 152.00 | 1 113 373.00 | | 611 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 262 319.00 | 461 022.00 | | 262 319.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 348 833.00 | 652 351.00 | | 348 833.00 |
| |
| 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 | 1 229 229.00 | | 3 272.00 | 1 229 229.00 |
I3 DECREASES Total Financial Fixed Assets | | | 971 855.00 | |
I4 DECREASES Grand Total | | 1 212.00 | 1 231 289.00 | |
IO DECREASES Total including other intangible assets | | | 6 182.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 212.00 | 253 252.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 182.00 | | | 6 182.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 252 205.00 | | 2 259.00 | 252 205.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 970 842.00 | | 1 013.00 | 970 842.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 253 860.00 | 2 905.00 | 1 212.00 | 253 860.00 |
PE DEPRECIATION Total including other intangible assets | 1 655.00 | 1 963.00 | | 1 655.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 252 205.00 | 942.00 | 1 212.00 | 252 205.00 |
| |
| 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 | 16 480.00 | 16 480.00 | | 16 480.00 |
8D Social Security and Other Social Organizations | 6 095.00 | 6 095.00 | | 6 095.00 |
UX Other trade receivables | 15 415.00 | 15 415.00 | | 15 415.00 |
VB VAT | 2 795.00 | 2 795.00 | | 2 795.00 |
VC Group and associates | 45 000.00 | 45 000.00 | | 45 000.00 |
VG Loans with a maturity of up to one year at origin | 69.00 | 69.00 | | 69.00 |
VI Group and Associates | 1 455 000.00 | 1 455 000.00 | | 1 455 000.00 |
VM Income taxes | 18 105.00 | 18 105.00 | | 18 105.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 320.00 | 2 320.00 | | 2 320.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 623.00 | 623.00 | | 623.00 |
VS Prepaid expenses | 77.00 | 77.00 | | 77.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 015.00 | 82 015.00 | | 82 015.00 |
VW VAT | 13 137.00 | 13 137.00 | | 13 137.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 493 101.00 | 1 493 101.00 | | 1 493 101.00 |
