| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 680.00 | 680.00 | | 680.00 |
AT Other tangible assets | 9 127.00 | 6 811.00 | 2 316.00 | 9 127.00 |
AV Fixed assets in progress | 4 133.00 | | 4 133.00 | 4 133.00 |
BH Other financial assets | 31.00 | | 31.00 | 31.00 |
BJ TOTAL (I) | 14 204.00 | 7 491.00 | 6 712.00 | 14 204.00 |
BV Advances and down payments on orders | 5 218.00 | | 5 218.00 | 5 218.00 |
BX Customers and related accounts | 2 109.00 | | 2 109.00 | 2 109.00 |
BZ Other receivables | 9 267.00 | | 9 267.00 | 9 267.00 |
CF Cash and cash equivalents | 418 055.00 | | 418 055.00 | 418 055.00 |
CH Prepaid expenses | 1 943.00 | | 1 943.00 | 1 943.00 |
CJ TOTAL (II) | 436 592.00 | | 436 592.00 | 436 592.00 |
CO Grand total (0 to V) | 450 796.00 | 7 491.00 | 443 305.00 | 450 796.00 |
CU Other investments | 233.00 | | 233.00 | 233.00 |
| |
| 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) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 165 858.00 | 137 396.00 | | 165 858.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 427.00 | 56 462.00 | | 72 427.00 |
DL TOTAL (I) | 249 285.00 | 204 858.00 | | 249 285.00 |
DU Loans and Debts from Credit Institutions (3) | 942.00 | 581.00 | | 942.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 902.00 | 3 910.00 | | 3 902.00 |
DW Advances and down payments received on current orders | 1 881.00 | | | 1 881.00 |
DX Trade payables and related accounts | 14 853.00 | 5 312.00 | | 14 853.00 |
DY Tax and social security liabilities | 36 010.00 | 45 793.00 | | 36 010.00 |
EA Other liabilities | 136 432.00 | 79 552.00 | | 136 432.00 |
EC TOTAL (IV) | 194 020.00 | 135 148.00 | | 194 020.00 |
EE Grand total (I to V) | 443 305.00 | 340 006.00 | | 443 305.00 |
EG Accrued income and payables due within one year | 194 020.00 | 135 148.00 | | 194 020.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 942.00 | 581.00 | | 942.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 403 187.00 | |
FJ Net sales | | | 403 187.00 | |
FQ Other income | | | 10 131.00 | |
FR Total operating income (I) | | | 413 318.00 | |
FU Purchases of raw materials and other supplies | | | 19.00 | |
FW Other purchases and external expenses | | | 49 524.00 | |
FX Taxes, duties, and similar payments | | | 3 748.00 | |
FY Salaries and Wages | | | 189 665.00 | |
FZ Social Security Contributions | | | 75 535.00 | |
GB Operating Expenses - Provisions | | | 1 186.00 | |
GE Other Expenses | | | 67.00 | |
GF Total Operating Expenses (II) | | | 319 745.00 | |
GG - OPERATING RESULT (I - II) | | | 93 573.00 | |
GL Other interest and similar income | | | 113.00 | |
GP Total financial income (V) | | | 113.00 | |
GR Interest and similar expenses | | | 2 434.00 | |
GU Total financial expenses (VI) | | | 2 434.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 321.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 252.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 389.00 | | | 1 389.00 |
HD Total exceptional income (VII) | 1 389.00 | | | 1 389.00 |
HE Exceptional expenses on management operations | 65.00 | 79.00 | | 65.00 |
HF Exceptional expenses on capital transactions | | 375.00 | | |
HH Total exceptional expenses (VIII) | 65.00 | 454.00 | | 65.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 323.00 | -454.00 | | 1 323.00 |
HK Income tax | 20 149.00 | 15 074.00 | | 20 149.00 |
HL TOTAL REVENUE (I + III + V + VII) | 414 820.00 | 381 668.00 | | 414 820.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 342 393.00 | 325 206.00 | | 342 393.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 427.00 | 56 462.00 | | 72 427.00 |
| |
| 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 | 8 051.00 | | 6 152.00 | 8 051.00 |
I3 DECREASES Total Financial Fixed Assets | | | 264.00 | |
I4 DECREASES Grand Total | | | 14 204.00 | |
IO DECREASES Total including other intangible assets | | | 680.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 260.00 | |
KD ACQUISITIONS Total including other intangible assets | 680.00 | | | 680.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 107.00 | | 6 152.00 | 7 107.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 264.00 | | | 264.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 305.00 | 1 186.00 | | 6 305.00 |
PE DEPRECIATION Total including other intangible assets | 680.00 | | | 680.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 625.00 | 1 186.00 | | 5 625.00 |
| |
| 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 | 14 853.00 | 14 853.00 | | 14 853.00 |
8D Social Security and Other Social Organizations | 36 010.00 | 36 010.00 | | 36 010.00 |
8K Other liabilities (including liabilities related to repo transactions) | 140 334.00 | 140 334.00 | | 140 334.00 |
UT Other financial assets | 31.00 | | 31.00 | 31.00 |
UX Other trade receivables | 2 109.00 | 2 109.00 | | 2 109.00 |
VG Loans with a maturity of up to one year at origin | 942.00 | 942.00 | | 942.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 267.00 | 9 267.00 | | 9 267.00 |
VS Prepaid expenses | 1 943.00 | 1 943.00 | | 1 943.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 350.00 | 13 319.00 | 31.00 | 13 350.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 192 139.00 | 192 139.00 | | 192 139.00 |
