| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 500.00 | 500.00 | | 500.00 |
BJ TOTAL (I) | 1 055 700.00 | 500.00 | 1 055 200.00 | 1 055 700.00 |
BX Customers and related accounts | 151 846.00 | | 151 846.00 | 151 846.00 |
BZ Other receivables | 511 649.00 | | 511 649.00 | 511 649.00 |
CF Cash and cash equivalents | 164 507.00 | | 164 507.00 | 164 507.00 |
CH Prepaid expenses | 295.00 | | 295.00 | 295.00 |
CJ TOTAL (II) | 828 300.00 | | 828 300.00 | 828 300.00 |
CO Grand total (0 to V) | 1 884 000.00 | 500.00 | 1 883 500.00 | 1 884 000.00 |
CU Other investments | 1 055 200.00 | | 1 055 200.00 | 1 055 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 479 000.00 | 479 000.00 | | 479 000.00 |
DD Legal reserve (1) | 23 640.00 | 23 640.00 | | 23 640.00 |
DG Other reserves | 255 564.00 | 219 530.00 | | 255 564.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 748.00 | 36 034.00 | | 60 748.00 |
DL TOTAL (I) | 818 953.00 | 758 205.00 | | 818 953.00 |
DU Loans and Debts from Credit Institutions (3) | 90 689.00 | 148 236.00 | | 90 689.00 |
DV Miscellaneous Loans and Financial Debts (4) | 890 506.00 | 718 011.00 | | 890 506.00 |
DX Trade payables and related accounts | 3 140.00 | 4 350.00 | | 3 140.00 |
DY Tax and social security liabilities | 77 371.00 | 60 134.00 | | 77 371.00 |
EA Other liabilities | 2 839.00 | 2 831.00 | | 2 839.00 |
EC TOTAL (IV) | 1 064 546.00 | 933 663.00 | | 1 064 546.00 |
EE Grand total (I to V) | 1 883 500.00 | 1 691 868.00 | | 1 883 500.00 |
EG Accrued income and payables due within one year | 1 033 790.00 | 843 182.00 | | 1 033 790.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 670 586.00 | | 670 586.00 | 670 586.00 |
FJ Net sales | 670 586.00 | | 670 586.00 | 670 586.00 |
FR Total operating income (I) | | | 670 586.00 | |
FW Other purchases and external expenses | | | 13 631.00 | |
FX Taxes, duties, and similar payments | | | 9 228.00 | |
FY Salaries and Wages | | | 350 897.00 | |
FZ Social Security Contributions | | | 189 319.00 | |
GF Total Operating Expenses (II) | | | 563 076.00 | |
GG - OPERATING RESULT (I - II) | | | 107 510.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 280.00 | |
GL Other interest and similar income | | | 5 301.00 | |
GP Total financial income (V) | | | 11 581.00 | |
GR Interest and similar expenses | | | 17 872.00 | |
GU Total financial expenses (VI) | | | 17 872.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 291.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 219.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 197.00 | | | 1 197.00 |
HH Total exceptional expenses (VIII) | 1 197.00 | | | 1 197.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 197.00 | | | -1 197.00 |
HK Income tax | 39 273.00 | 27 080.00 | | 39 273.00 |
HL TOTAL REVENUE (I + III + V + VII) | 682 168.00 | 616 015.00 | | 682 168.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 621 419.00 | 579 981.00 | | 621 419.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 748.00 | 36 034.00 | | 60 748.00 |
| |
| 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 | 1 055 700.00 | | | 1 055 700.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 055 200.00 | |
I4 DECREASES Grand Total | | | 1 055 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 500.00 | | | 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 055 200.00 | | | 1 055 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 500.00 | | | 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 500.00 | | | 500.00 |
| |
| 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 | 62 500.00 | 62 500.00 | | 62 500.00 |
8B Suppliers and Related Accounts | 3 140.00 | 3 140.00 | | 3 140.00 |
8C Staff and Related Accounts | 10 663.00 | 10 663.00 | | 10 663.00 |
8D Social Security and Other Social Organizations | 29 316.00 | 29 316.00 | | 29 316.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 839.00 | 2 839.00 | | 2 839.00 |
UX Other trade receivables | 151 847.00 | | | 151 847.00 |
VB VAT | 400.00 | | | 400.00 |
VC Group and associates | 372 580.00 | | | 372 580.00 |
VG Loans with a maturity of up to one year at origin | 208.00 | 208.00 | | 208.00 |
VH Loans with a maturity of more than one year at origin | 90 481.00 | 59 724.00 | 30 757.00 | 90 481.00 |
VI Group and Associates | 828 007.00 | 828 007.00 | | 828 007.00 |
VK Loans repaid during the year | 57 415.00 | | | 57 415.00 |
VM Income taxes | 138 670.00 | | | 138 670.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 513.00 | 3 513.00 | | 3 513.00 |
VS Prepaid expenses | 296.00 | | | 296.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 663 793.00 | 663 793.00 | | 663 793.00 |
VW VAT | 33 879.00 | 33 879.00 | | 33 879.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 064 547.00 | 1 033 790.00 | 30 757.00 | 1 064 547.00 |
