| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 25 010.00 | 19 670.00 | 5 340.00 | 25 010.00 |
AT Other tangible assets | 12 673.00 | 5 437.00 | 7 236.00 | 12 673.00 |
BH Other financial assets | 121.00 | | 121.00 | 121.00 |
BJ TOTAL (I) | 37 804.00 | 25 107.00 | 12 697.00 | 37 804.00 |
BV Advances and down payments on orders | 3 000.00 | | 3 000.00 | 3 000.00 |
BX Customers and related accounts | 19 960.00 | | 19 960.00 | 19 960.00 |
BZ Other receivables | | | | |
CD Marketable securities | 10 191.00 | | 10 191.00 | 10 191.00 |
CF Cash and cash equivalents | 63 762.00 | | 63 762.00 | 63 762.00 |
CH Prepaid expenses | 683.00 | | 683.00 | 683.00 |
CJ TOTAL (II) | 97 597.00 | | 97 597.00 | 97 597.00 |
CO Grand total (0 to V) | 135 401.00 | 25 107.00 | 110 294.00 | 135 401.00 |
CP Shares due in less than one year | 121.00 | | | 121.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 441.00 | | | 441.00 |
DH Retained earnings | | -11 280.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 842.00 | 11 720.00 | | 22 842.00 |
DL TOTAL (I) | 33 283.00 | 10 441.00 | | 33 283.00 |
DU Loans and Debts from Credit Institutions (3) | 46 103.00 | 51 642.00 | | 46 103.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 568.00 | 1 616.00 | | 2 568.00 |
DX Trade payables and related accounts | 19 902.00 | 26 236.00 | | 19 902.00 |
DY Tax and social security liabilities | 8 437.00 | 6 539.00 | | 8 437.00 |
EC TOTAL (IV) | 77 010.00 | 86 033.00 | | 77 010.00 |
EE Grand total (I to V) | 110 294.00 | 96 474.00 | | 110 294.00 |
EI Including equity loans | 2 568.00 | | | 2 568.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 250 281.00 | | 250 281.00 | 250 281.00 |
FJ Net sales | 250 281.00 | | 250 281.00 | 250 281.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 250 287.00 | |
FW Other purchases and external expenses | | | 144 991.00 | |
FX Taxes, duties, and similar payments | | | 6 027.00 | |
FY Salaries and Wages | | | 46 717.00 | |
FZ Social Security Contributions | | | 15 527.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 895.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 222 174.00 | |
GG - OPERATING RESULT (I - II) | | | 28 113.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 1 083.00 | |
GU Total financial expenses (VI) | | | 1 083.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 081.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 032.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 95.00 | | | 95.00 |
HH Total exceptional expenses (VIII) | 95.00 | | | 95.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -95.00 | | | -95.00 |
HK Income tax | 4 095.00 | 7.00 | | 4 095.00 |
HL TOTAL REVENUE (I + III + V + VII) | 250 290.00 | 205 562.00 | | 250 290.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 227 447.00 | 193 842.00 | | 227 447.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 842.00 | 11 720.00 | | 22 842.00 |
| |
| 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 | 32 102.00 | | 10 094.00 | 32 102.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 392.00 | 121.00 | |
I4 DECREASES Grand Total | | 4 392.00 | 37 804.00 | |
IO DECREASES Total including other intangible assets | | | 25 010.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 673.00 | |
KD ACQUISITIONS Total including other intangible assets | 25 010.00 | | | 25 010.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 814.00 | | 7 859.00 | 4 814.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 278.00 | | 2 235.00 | 2 278.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 212.00 | 8 895.00 | | 16 212.00 |
PE DEPRECIATION Total including other intangible assets | 14 047.00 | 5 623.00 | | 14 047.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 165.00 | 3 272.00 | | 2 165.00 |
| |
| 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 | 19 902.00 | 19 902.00 | | 19 902.00 |
8D Social Security and Other Social Organizations | 2 460.00 | 2 460.00 | | 2 460.00 |
8E Income Taxes | 4 095.00 | 4 095.00 | | 4 095.00 |
UT Other financial assets | 121.00 | 121.00 | | 121.00 |
UX Other trade receivables | 19 960.00 | 19 960.00 | | 19 960.00 |
VH Loans with a maturity of more than one year at origin | 46 103.00 | 46 103.00 | | 46 103.00 |
VI Group and Associates | 2 568.00 | 2 568.00 | | 2 568.00 |
VJ Loans taken out during the year | 7 100.00 | | | 7 100.00 |
VK Loans repaid during the year | 12 640.00 | | | 12 640.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 882.00 | 1 882.00 | | 1 882.00 |
VS Prepaid expenses | 683.00 | 683.00 | | 683.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 764.00 | 20 764.00 | | 20 764.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 010.00 | 77 010.00 | | 77 010.00 |
