| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 23 076.00 | 23 063.00 | 12.00 | 23 076.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 23 125.00 | 23 063.00 | 61.00 | 23 125.00 |
BV Advances and down payments on orders | 8.00 | | 8.00 | 8.00 |
BZ Other receivables | 2 212.00 | | 2 212.00 | 2 212.00 |
CD Marketable securities | 168 200.00 | | 168 200.00 | 168 200.00 |
CF Cash and cash equivalents | 57 928.00 | | 57 928.00 | 57 928.00 |
CH Prepaid expenses | 48.00 | | 48.00 | 48.00 |
CJ TOTAL (II) | 228 396.00 | | 228 396.00 | 228 396.00 |
CO Grand total (0 to V) | 251 521.00 | 23 063.00 | 228 458.00 | 251 521.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DD Legal reserve (1) | 50.00 | | | 50.00 |
DG Other reserves | 130 000.00 | | | 130 000.00 |
DH Retained earnings | 40 862.00 | | | 40 862.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 035.00 | | | 32 035.00 |
DL TOTAL (I) | 203 447.00 | | | 203 447.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 324.00 | | | 5 324.00 |
DX Trade payables and related accounts | 13 200.00 | | | 13 200.00 |
DY Tax and social security liabilities | 6 479.00 | | | 6 479.00 |
EA Other liabilities | 8.00 | | | 8.00 |
EC TOTAL (IV) | 25 011.00 | | | 25 011.00 |
EE Grand total (I to V) | 228 458.00 | | | 228 458.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 119 900.00 | | 119 900.00 | 119 900.00 |
FJ Net sales | 119 900.00 | | 119 900.00 | 119 900.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 119 902.00 | |
FU Purchases of raw materials and other supplies | | | 27 426.00 | |
FW Other purchases and external expenses | | | 13 373.00 | |
FX Taxes, duties, and similar payments | | | 1 038.00 | |
FY Salaries and Wages | | | 33 786.00 | |
FZ Social Security Contributions | | | 7 894.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 238.00 | |
GF Total Operating Expenses (II) | | | 83 754.00 | |
GG - OPERATING RESULT (I - II) | | | 36 148.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 31.00 | |
GP Total financial income (V) | | | 31.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 179.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 062.00 | | | 1 062.00 |
HD Total exceptional income (VII) | 1 062.00 | | | 1 062.00 |
HE Exceptional expenses on management operations | 76.00 | | | 76.00 |
HH Total exceptional expenses (VIII) | 76.00 | | | 76.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 986.00 | | | 986.00 |
HK Income tax | 5 130.00 | | | 5 130.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 995.00 | | | 120 995.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 960.00 | | | 88 960.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 035.00 | | | 32 035.00 |
| |
| 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 | 29 020.00 | | | 29 020.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49.00 | |
I4 DECREASES Grand Total | | 5 895.00 | 23 125.00 | |
IO DECREASES Total including other intangible assets | | 5 895.00 | | |
IY DECREASES Total Tangible Fixed Assets | | | 23 076.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 895.00 | | | 5 895.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 076.00 | | | 23 076.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49.00 | | | 49.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 721.00 | 238.00 | 5 895.00 | 28 721.00 |
PE DEPRECIATION Total including other intangible assets | 5 895.00 | | 5 895.00 | 5 895.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 826.00 | 238.00 | | 22 826.00 |
| |
| 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 | 13 200.00 | 13 200.00 | | 13 200.00 |
8D Social Security and Other Social Organizations | 823.00 | 823.00 | | 823.00 |
8E Income Taxes | 5 130.00 | 5 130.00 | | 5 130.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8.00 | 8.00 | | 8.00 |
UT Other financial assets | 49.00 | 49.00 | | 49.00 |
VB VAT | 2 212.00 | 2 212.00 | | 2 212.00 |
VI Group and Associates | 5 324.00 | 5 324.00 | | 5 324.00 |
VQ Other Taxes, Duties, and Similar Debts | 461.00 | 461.00 | | 461.00 |
VS Prepaid expenses | 48.00 | 48.00 | | 48.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 309.00 | 2 309.00 | | 2 309.00 |
VW VAT | 65.00 | 65.00 | | 65.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 011.00 | 25 011.00 | | 25 011.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 103.00 | | | 103.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 000.00 | | | 2 000.00 |
ST Other accounts | 11 304.00 | | | 11 304.00 |
XQ Rental, rental and co-ownership charges | 69.00 | | | 69.00 |
YW Business tax | 935.00 | | | 935.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 038.00 | | | 1 038.00 |
YY Amount of VAT collected | 25 860.00 | | | 25 860.00 |
YZ Total deductible VAT on goods and services | 6 552.00 | | | 6 552.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 373.00 | | | 13 373.00 |
