| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 1 301 590.00 | | 1 301 590.00 | 1 301 590.00 |
CF Cash and cash equivalents | 47 155.00 | | 47 155.00 | 47 155.00 |
CJ TOTAL (II) | 53 856.00 | | 53 856.00 | 53 856.00 |
CO Grand total (0 to V) | 1 355 447.00 | | 1 355 447.00 | 1 355 447.00 |
CS Evaluated investments - equity method | 1 301 490.00 | | 1 301 490.00 | 1 301 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 400.00 | 1 000 400.00 | | 1 000 400.00 |
DD Legal reserve (1) | 100 040.00 | 100 040.00 | | 100 040.00 |
DG Other reserves | 116 803.00 | 94 376.00 | | 116 803.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 890.00 | 22 427.00 | | 21 890.00 |
DL TOTAL (I) | 1 239 132.00 | 1 217 243.00 | | 1 239 132.00 |
DU Loans and Debts from Credit Institutions (3) | 10 774.00 | 22 093.00 | | 10 774.00 |
DY Tax and social security liabilities | 46 881.00 | 40 957.00 | | 46 881.00 |
EC TOTAL (IV) | 116 314.00 | 125 774.00 | | 116 314.00 |
EE Grand total (I to V) | 1 355 447.00 | 1 343 017.00 | | 1 355 447.00 |
EG Accrued income and payables due within one year | 116 314.00 | 115 029.00 | | 116 314.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 115 100.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 115 101.00 | |
FW Other purchases and external expenses | | | 3 132.00 | |
FX Taxes, duties, and similar payments | | | 5 639.00 | |
FY Salaries and Wages | | | 66 164.00 | |
FZ Social Security Contributions | | | 55 344.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 130 294.00 | |
GG - OPERATING RESULT (I - II) | | | -15 193.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 65 642.00 | |
GL Other interest and similar income | | | 16.00 | |
GP Total financial income (V) | | | 65 658.00 | |
GR Interest and similar expenses | | | 646.00 | |
GU Total financial expenses (VI) | | | 646.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 65 012.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 819.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 20.00 | | |
HH Total exceptional expenses (VIII) | | 20.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -20.00 | | |
HJ Employee participation in company results | 27 678.00 | 28 035.00 | | 27 678.00 |
HK Income tax | 251.00 | | | 251.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 759.00 | 172 214.00 | | 180 759.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 158 869.00 | 149 787.00 | | 158 869.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 890.00 | 22 427.00 | | 21 890.00 |
| |
| 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 | 318.00 | 318.00 | | 318.00 |
8C Staff and Related Accounts | 29 877.00 | 29 877.00 | | 29 877.00 |
8D Social Security and Other Social Organizations | 14 401.00 | 14 401.00 | | 14 401.00 |
UX Other trade receivables | 120.00 | | | 120.00 |
VB VAT | 96.00 | | | 96.00 |
VC Group and associates | 5 476.00 | | | 5 476.00 |
VH Loans with a maturity of more than one year at origin | 10 774.00 | 10 774.00 | | 10 774.00 |
VI Group and Associates | 58 342.00 | 58 342.00 | | 58 342.00 |
VK Loans repaid during the year | 11 287.00 | | | 11 287.00 |
VM Income taxes | 469.00 | | | 469.00 |
VN Other taxes, similar payments | 540.00 | | | 540.00 |
VQ Other Taxes, Duties, and Similar Debts | 897.00 | 897.00 | | 897.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 701.00 | 6 701.00 | | 6 701.00 |
VW VAT | 1 706.00 | 1 706.00 | | 1 706.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 314.00 | 116 314.00 | | 116 314.00 |
