| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 74 834.00 | 28 076.00 | 46 758.00 | 74 834.00 |
BH Other financial assets | 29 134.00 | | 29 134.00 | 29 134.00 |
BJ TOTAL (I) | 103 968.00 | 28 076.00 | 75 892.00 | 103 968.00 |
BV Advances and down payments on orders | 4 200.00 | | 4 200.00 | 4 200.00 |
BZ Other receivables | 166 019.00 | | 166 019.00 | 166 019.00 |
CD Marketable securities | 6 281.00 | | 6 281.00 | 6 281.00 |
CF Cash and cash equivalents | 4 495 697.00 | | 4 495 697.00 | 4 495 697.00 |
CH Prepaid expenses | 34 413.00 | | 34 413.00 | 34 413.00 |
CJ TOTAL (II) | 4 706 611.00 | | 4 706 611.00 | 4 706 611.00 |
CO Grand total (0 to V) | 4 810 579.00 | 28 076.00 | 4 782 503.00 | 4 810 579.00 |
CP Shares due in less than one year | 29 134.00 | | | 29 134.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 610 001.00 | 610 001.00 | | 610 001.00 |
DB Share, merger, contribution premiums, etc. | 450 000.00 | 450 000.00 | | 450 000.00 |
DD Legal reserve (1) | 61 000.00 | | | 61 000.00 |
DG Other reserves | 132 002.00 | | | 132 002.00 |
DH Retained earnings | 1 345 835.00 | 1 345 835.00 | | 1 345 835.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 297 293.00 | 386 005.00 | | 297 293.00 |
DL TOTAL (I) | 2 896 131.00 | 2 791 841.00 | | 2 896 131.00 |
DP Provisions for Risks | 300 000.00 | 300 000.00 | | 300 000.00 |
DR TOTAL (IV) | 300 000.00 | 300 000.00 | | 300 000.00 |
DX Trade payables and related accounts | 248 457.00 | 196 795.00 | | 248 457.00 |
DY Tax and social security liabilities | 1 337 915.00 | 1 178 315.00 | | 1 337 915.00 |
EC TOTAL (IV) | 1 586 372.00 | 1 375 110.00 | | 1 586 372.00 |
EE Grand total (I to V) | 4 782 503.00 | 4 466 951.00 | | 4 782 503.00 |
EG Accrued income and payables due within one year | 1 586 372.00 | 1 375 110.00 | | 1 586 372.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 342 452.00 | | 4 342 452.00 | 4 342 452.00 |
FJ Net sales | 4 342 452.00 | | 4 342 452.00 | 4 342 452.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 27 076.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 4 369 534.00 | |
FW Other purchases and external expenses | | | 735 413.00 | |
FX Taxes, duties, and similar payments | | | 321 192.00 | |
FY Salaries and Wages | | | 2 158 887.00 | |
FZ Social Security Contributions | | | 748 381.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 792.00 | |
GE Other Expenses | | | 106.00 | |
GF Total Operating Expenses (II) | | | 3 980 772.00 | |
GG - OPERATING RESULT (I - II) | | | 388 762.00 | |
GL Other interest and similar income | | | 1 591.00 | |
GP Total financial income (V) | | | 1 591.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 591.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 390 353.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 93 060.00 | 143 230.00 | | 93 060.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 371 125.00 | 4 543 416.00 | | 4 371 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 073 832.00 | 4 157 411.00 | | 4 073 832.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 297 293.00 | 386 005.00 | | 297 293.00 |
| |
| 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 | 87 196.00 | | 16 773.00 | 87 196.00 |
I3 DECREASES Total Financial Fixed Assets | | | 29 134.00 | |
I4 DECREASES Grand Total | | | 103 968.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 74 834.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 58 062.00 | | 16 773.00 | 58 062.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 29 134.00 | | | 29 134.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 284.00 | 16 792.00 | | 11 284.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 284.00 | 16 792.00 | | 11 284.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 300 000.00 | | | 300 000.00 |
7C Grand total | 300 000.00 | | | 300 000.00 |
| |
| 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 | 248 457.00 | 248 457.00 | | 248 457.00 |
8C Staff and Related Accounts | 284 119.00 | 284 119.00 | | 284 119.00 |
8D Social Security and Other Social Organizations | 634 161.00 | 634 161.00 | | 634 161.00 |
UT Other financial assets | 29 134.00 | 29 134.00 | | 29 134.00 |
UZ Social Security, other social security organizations | 1 528.00 | 1 528.00 | | 1 528.00 |
VB VAT | 32 680.00 | 32 680.00 | | 32 680.00 |
VM Income taxes | 46 811.00 | 46 811.00 | | 46 811.00 |
VQ Other Taxes, Duties, and Similar Debts | 419 636.00 | 419 636.00 | | 419 636.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 85 000.00 | 85 000.00 | | 85 000.00 |
VS Prepaid expenses | 34 413.00 | 34 413.00 | | 34 413.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 229 566.00 | 229 566.00 | | 229 566.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 586 372.00 | 1 586 372.00 | | 1 586 372.00 |
