| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 35 770.00 | 6 919.00 | 28 851.00 | 35 770.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 38 410.00 | 6 919.00 | 31 491.00 | 38 410.00 |
BT Goods | 64 600.00 | | 64 600.00 | 64 600.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 38 109.00 | 16 511.00 | 21 598.00 | 38 109.00 |
BZ Other receivables | 41 495.00 | | 41 495.00 | 41 495.00 |
CF Cash and cash equivalents | 395 299.00 | | 395 299.00 | 395 299.00 |
CH Prepaid expenses | 1 686.00 | | 1 686.00 | 1 686.00 |
CJ TOTAL (II) | 541 188.00 | 16 511.00 | 524 677.00 | 541 188.00 |
CO Grand total (0 to V) | 579 598.00 | 23 430.00 | 556 167.00 | 579 598.00 |
CU Other investments | 2 625.00 | | 2 625.00 | 2 625.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 350 178.00 | 368 910.00 | | 350 178.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 333.00 | -18 732.00 | | 64 333.00 |
DL TOTAL (I) | 444 811.00 | 380 478.00 | | 444 811.00 |
DU Loans and Debts from Credit Institutions (3) | 98 500.00 | 98 500.00 | | 98 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15.00 | 172.00 | | 15.00 |
DX Trade payables and related accounts | 168.00 | 72.00 | | 168.00 |
DY Tax and social security liabilities | 12 099.00 | 1 015.00 | | 12 099.00 |
DZ Fixed asset liabilities and related accounts | 125.00 | 125.00 | | 125.00 |
EA Other liabilities | 448.00 | 2 366.00 | | 448.00 |
EC TOTAL (IV) | 111 356.00 | 102 250.00 | | 111 356.00 |
EE Grand total (I to V) | 556 167.00 | 482 728.00 | | 556 167.00 |
EG Accrued income and payables due within one year | 29 122.00 | 102 250.00 | | 29 122.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 227 086.00 | |
FJ Net sales | | | 227 086.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 078.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 243 167.00 | |
FT Inventory change (goods) | | | -3 360.00 | |
FU Purchases of raw materials and other supplies | | | 3 360.00 | |
FW Other purchases and external expenses | | | 38 139.00 | |
FX Taxes, duties, and similar payments | | | 22 921.00 | |
FY Salaries and Wages | | | 51 136.00 | |
FZ Social Security Contributions | | | 43 657.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 856.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 16 511.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 178 225.00 | |
GG - OPERATING RESULT (I - II) | | | 64 942.00 | |
GI Supported loss or transferred profit (IV) | | | 74.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 178.00 | |
GP Total financial income (V) | | | 1 178.00 | |
GR Interest and similar expenses | | | 779.00 | |
GU Total financial expenses (VI) | | | 779.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 399.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 266.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 680.00 | | |
HB Exceptional income from capital transactions | 6 000.00 | | | 6 000.00 |
HD Total exceptional income (VII) | 6 000.00 | 2 680.00 | | 6 000.00 |
HE Exceptional expenses on management operations | | 600.00 | | |
HH Total exceptional expenses (VIII) | | 600.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 000.00 | 2 080.00 | | 6 000.00 |
HK Income tax | 6 933.00 | -300.00 | | 6 933.00 |
HL TOTAL REVENUE (I + III + V + VII) | 250 344.00 | 173 499.00 | | 250 344.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 186 011.00 | 192 231.00 | | 186 011.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 333.00 | -18 732.00 | | 64 333.00 |
| |
| 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 | 22 218.00 | | 29 605.00 | 22 218.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 640.00 | |
I4 DECREASES Grand Total | | 13 413.00 | 38 410.00 | |
IY DECREASES Total Tangible Fixed Assets | | 13 413.00 | 35 770.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 578.00 | | 29 605.00 | 19 578.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 640.00 | | | 2 640.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 475.00 | 5 856.00 | 13 413.00 | 14 475.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 475.00 | 5 856.00 | 13 413.00 | 14 475.00 |
| |
| 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 | 15.00 | 15.00 | | 15.00 |
8B Suppliers and Related Accounts | 168.00 | 168.00 | | 168.00 |
8D Social Security and Other Social Organizations | 12 099.00 | 12 099.00 | | 12 099.00 |
8J Fixed Asset Liabilities and Related Accounts | 125.00 | 125.00 | | 125.00 |
8K Other liabilities (including liabilities related to repo transactions) | 448.00 | 448.00 | | 448.00 |
UX Other trade receivables | 38 109.00 | 38 109.00 | | 38 109.00 |
VH Loans with a maturity of more than one year at origin | 98 500.00 | 16 267.00 | 82 233.00 | 98 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 41 495.00 | 41 495.00 | | 41 495.00 |
VS Prepaid expenses | 1 686.00 | 1 686.00 | | 1 686.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 81 289.00 | 81 289.00 | | 81 289.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 111 355.00 | 29 122.00 | 82 233.00 | 111 355.00 |
