| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 41 402.00 | 10 076.00 | 31 326.00 | 41 402.00 |
BJ TOTAL (I) | 356 118.00 | 10 076.00 | 346 042.00 | 356 118.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 10 187.00 | | 10 187.00 | 10 187.00 |
CD Marketable securities | 32 015.00 | | 32 015.00 | 32 015.00 |
CF Cash and cash equivalents | 1 650 530.00 | | 1 650 530.00 | 1 650 530.00 |
CH Prepaid expenses | 957.00 | | 957.00 | 957.00 |
CJ TOTAL (II) | 1 693 688.00 | | 1 693 688.00 | 1 693 688.00 |
CO Grand total (0 to V) | 2 049 806.00 | 10 076.00 | 2 039 731.00 | 2 049 806.00 |
CU Other investments | 314 716.00 | | 314 716.00 | 314 716.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 513 360.00 | 513 360.00 | | 513 360.00 |
DD Legal reserve (1) | 51 336.00 | 51 336.00 | | 51 336.00 |
DG Other reserves | 735 735.00 | 519 800.00 | | 735 735.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 657 801.00 | 315 935.00 | | 657 801.00 |
DL TOTAL (I) | 1 958 233.00 | 1 400 432.00 | | 1 958 233.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 066.00 | 43 806.00 | | 42 066.00 |
DX Trade payables and related accounts | 640.00 | 640.00 | | 640.00 |
DY Tax and social security liabilities | 38 592.00 | 30 985.00 | | 38 592.00 |
DZ Fixed asset liabilities and related accounts | 200.00 | 500.00 | | 200.00 |
EC TOTAL (IV) | 81 498.00 | 75 931.00 | | 81 498.00 |
EE Grand total (I to V) | 2 039 731.00 | 1 476 363.00 | | 2 039 731.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 320 065.00 | | 320 065.00 | 320 065.00 |
FJ Net sales | 320 065.00 | | 320 065.00 | 320 065.00 |
FR Total operating income (I) | | | 320 065.00 | |
FW Other purchases and external expenses | | | 6 357.00 | |
FX Taxes, duties, and similar payments | | | 593.00 | |
FY Salaries and Wages | | | 65 400.00 | |
FZ Social Security Contributions | | | 54 027.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 686.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 129 064.00 | |
GG - OPERATING RESULT (I - II) | | | 191 001.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 519 920.00 | |
GP Total financial income (V) | | | 519 920.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 519 920.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 710 921.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 53 120.00 | 31 674.00 | | 53 120.00 |
HL TOTAL REVENUE (I + III + V + VII) | 839 985.00 | 460 882.00 | | 839 985.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 182 184.00 | 144 947.00 | | 182 184.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 657 801.00 | 315 935.00 | | 657 801.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 389.00 | 2 686.00 | | 7 389.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 389.00 | 2 686.00 | | 7 389.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 42 066.00 | 42 066.00 | | 42 066.00 |
8B Suppliers and Related Accounts | 640.00 | 640.00 | | 640.00 |
8D Social Security and Other Social Organizations | 38 592.00 | 38 592.00 | | 38 592.00 |
8J Fixed Asset Liabilities and Related Accounts | 200.00 | 200.00 | | 200.00 |
VS Prepaid expenses | 11 144.00 | 11 144.00 | | 11 144.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 144.00 | 11 144.00 | | 11 144.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 81 498.00 | 81 498.00 | | 81 498.00 |
