| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 365.00 | 4 365.00 | | 4 365.00 |
AT Other tangible assets | 17 455.00 | 11 005.00 | 6 451.00 | 17 455.00 |
BH Other financial assets | 1 397.00 | | 1 397.00 | 1 397.00 |
BJ TOTAL (I) | 34 594.00 | 15 370.00 | 19 224.00 | 34 594.00 |
BX Customers and related accounts | 406 090.00 | | 406 090.00 | 406 090.00 |
BZ Other receivables | 630.00 | | 630.00 | 630.00 |
CF Cash and cash equivalents | 1 256 118.00 | | 1 256 118.00 | 1 256 118.00 |
CH Prepaid expenses | 3 758.00 | | 3 758.00 | 3 758.00 |
CJ TOTAL (II) | 1 666 597.00 | | 1 666 597.00 | 1 666 597.00 |
CO Grand total (0 to V) | 1 701 191.00 | 15 370.00 | 1 685 821.00 | 1 701 191.00 |
CU Other investments | 11 376.00 | | 11 376.00 | 11 376.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 660.00 | 26 660.00 | | 26 660.00 |
DD Legal reserve (1) | 2 666.00 | 2 666.00 | | 2 666.00 |
DG Other reserves | 1 015 521.00 | 576 417.00 | | 1 015 521.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 365 521.00 | 439 104.00 | | 365 521.00 |
DL TOTAL (I) | 1 410 368.00 | 1 044 847.00 | | 1 410 368.00 |
DU Loans and Debts from Credit Institutions (3) | 286.00 | 380.00 | | 286.00 |
DX Trade payables and related accounts | 50 332.00 | 39 231.00 | | 50 332.00 |
DY Tax and social security liabilities | 218 468.00 | 157 725.00 | | 218 468.00 |
DZ Fixed asset liabilities and related accounts | 715.00 | 6 801.00 | | 715.00 |
EA Other liabilities | 5 651.00 | 16 363.00 | | 5 651.00 |
EC TOTAL (IV) | 275 453.00 | 220 501.00 | | 275 453.00 |
EE Grand total (I to V) | 1 685 821.00 | 1 265 348.00 | | 1 685 821.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 086 140.00 | | 1 086 140.00 | 1 086 140.00 |
FJ Net sales | 1 086 140.00 | | 1 086 140.00 | 1 086 140.00 |
FO Operating subsidies | | | 12 667.00 | |
FQ Other income | | | 370.00 | |
FR Total operating income (I) | | | 1 099 177.00 | |
FW Other purchases and external expenses | | | 134 119.00 | |
FX Taxes, duties, and similar payments | | | 40 687.00 | |
FY Salaries and Wages | | | 303 793.00 | |
FZ Social Security Contributions | | | 121 797.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 563.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 602 974.00 | |
GG - OPERATING RESULT (I - II) | | | 496 204.00 | |
GL Other interest and similar income | | | 1 104.00 | |
GP Total financial income (V) | | | 1 104.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 497 308.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 1 351.00 | | |
HH Total exceptional expenses (VIII) | | 1 351.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 351.00 | | |
HK Income tax | 131 787.00 | 170 763.00 | | 131 787.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 100 282.00 | 1 218 857.00 | | 1 100 282.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 734 761.00 | 779 753.00 | | 734 761.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 365 521.00 | 439 104.00 | | 365 521.00 |
| |
| 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 | 34 594.00 | | | 34 594.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 773.00 | |
I4 DECREASES Grand Total | | | 34 594.00 | |
IO DECREASES Total including other intangible assets | | | 4 365.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 455.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 365.00 | | | 4 365.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 455.00 | | | 17 455.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 773.00 | | | 12 773.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 807.00 | 2 563.00 | | 12 807.00 |
PE DEPRECIATION Total including other intangible assets | 4 365.00 | | | 4 365.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 442.00 | 2 563.00 | | 8 442.00 |
| |
| 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 | 50 332.00 | 50 332.00 | | 50 332.00 |
8C Staff and Related Accounts | 92 295.00 | 92 295.00 | | 92 295.00 |
8D Social Security and Other Social Organizations | 70 148.00 | 70 148.00 | | 70 148.00 |
8E Income Taxes | 10 575.00 | 10 575.00 | | 10 575.00 |
8J Fixed Asset Liabilities and Related Accounts | 715.00 | 715.00 | | 715.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 651.00 | 5 651.00 | | 5 651.00 |
UT Other financial assets | 1 397.00 | | | 1 397.00 |
UX Other trade receivables | 406 090.00 | | | 406 090.00 |
VG Loans with a maturity of up to one year at origin | 286.00 | 286.00 | | 286.00 |
VQ Other Taxes, Duties, and Similar Debts | 45 450.00 | 45 450.00 | | 45 450.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 630.00 | | | 630.00 |
VS Prepaid expenses | 3 758.00 | | | 3 758.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 411 876.00 | 410 478.00 | 1 397.00 | 411 876.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 275 453.00 | 275 453.00 | | 275 453.00 |
