| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 423.00 | 719.00 | 703.00 | 1 423.00 |
BJ TOTAL (I) | 246 439.00 | 719.00 | 245 719.00 | 246 439.00 |
BX Customers and related accounts | 6 783.00 | | 6 783.00 | 6 783.00 |
BZ Other receivables | 32 583.00 | | 32 583.00 | 32 583.00 |
CD Marketable securities | 15 250.00 | | 15 250.00 | 15 250.00 |
CF Cash and cash equivalents | 4 904.00 | | 4 904.00 | 4 904.00 |
CH Prepaid expenses | 355.00 | | 355.00 | 355.00 |
CJ TOTAL (II) | 59 875.00 | | 59 875.00 | 59 875.00 |
CO Grand total (0 to V) | 306 313.00 | 719.00 | 305 594.00 | 306 313.00 |
CU Other investments | 245 016.00 | | 245 016.00 | 245 016.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 114 839.00 | 61 229.00 | | 114 839.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 573.00 | 53 610.00 | | 32 573.00 |
DL TOTAL (I) | 150 712.00 | 118 139.00 | | 150 712.00 |
DU Loans and Debts from Credit Institutions (3) | 107 011.00 | 132 022.00 | | 107 011.00 |
DX Trade payables and related accounts | 3 300.00 | 5 902.00 | | 3 300.00 |
DY Tax and social security liabilities | 44 570.00 | 60 690.00 | | 44 570.00 |
EA Other liabilities | | 6 001.00 | | |
EC TOTAL (IV) | 154 882.00 | 204 615.00 | | 154 882.00 |
EE Grand total (I to V) | 305 594.00 | 322 755.00 | | 305 594.00 |
EG Accrued income and payables due within one year | 73 640.00 | 97 695.00 | | 73 640.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 91.00 | 95.00 | | 91.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 195 591.00 | | 195 591.00 | 195 591.00 |
FJ Net sales | 195 591.00 | | 195 591.00 | 195 591.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 209.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 196 802.00 | |
FW Other purchases and external expenses | | | 44 655.00 | |
FX Taxes, duties, and similar payments | | | 1 477.00 | |
FY Salaries and Wages | | | 76 800.00 | |
FZ Social Security Contributions | | | 31 431.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 356.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 154 727.00 | |
GG - OPERATING RESULT (I - II) | | | 42 075.00 | |
GL Other interest and similar income | | | 270.00 | |
GP Total financial income (V) | | | 270.00 | |
GR Interest and similar expenses | | | 3 885.00 | |
GU Total financial expenses (VI) | | | 3 885.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 615.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 460.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 56.00 | 315.00 | | 56.00 |
HH Total exceptional expenses (VIII) | 56.00 | 315.00 | | 56.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -56.00 | -315.00 | | -56.00 |
HK Income tax | 5 831.00 | 16 480.00 | | 5 831.00 |
HL TOTAL REVENUE (I + III + V + VII) | 197 072.00 | 183 373.00 | | 197 072.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 499.00 | 129 763.00 | | 164 499.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 573.00 | 53 610.00 | | 32 573.00 |
| |
| 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 | 246 439.00 | | | 246 439.00 |
I3 DECREASES Total Financial Fixed Assets | | | 245 016.00 | |
I4 DECREASES Grand Total | | | 246 439.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 423.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 423.00 | | | 1 423.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 245 016.00 | | | 245 016.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 363.00 | 356.00 | | 363.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 363.00 | 356.00 | | 363.00 |
| |
| 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 | 3 300.00 | 3 300.00 | | 3 300.00 |
8C Staff and Related Accounts | 21 880.00 | 21 880.00 | | 21 880.00 |
8D Social Security and Other Social Organizations | 17 532.00 | 17 532.00 | | 17 532.00 |
8E Income Taxes | 1 038.00 | 1 038.00 | | 1 038.00 |
UX Other trade receivables | 6 783.00 | | | 6 783.00 |
VB VAT | 757.00 | | | 757.00 |
VC Group and associates | 20 000.00 | | | 20 000.00 |
VG Loans with a maturity of up to one year at origin | 91.00 | 91.00 | | 91.00 |
VH Loans with a maturity of more than one year at origin | 106 920.00 | 25 678.00 | 81 242.00 | 106 920.00 |
VM Income taxes | 11 687.00 | | | 11 687.00 |
VQ Other Taxes, Duties, and Similar Debts | 279.00 | 279.00 | | 279.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 139.00 | | | 139.00 |
VS Prepaid expenses | 355.00 | | | 355.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 721.00 | 39 721.00 | | 39 721.00 |
VW VAT | 3 841.00 | 3 841.00 | | 3 841.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 154 882.00 | 73 640.00 | 81 242.00 | 154 882.00 |
