| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1.00 | | 1.00 | 1.00 |
AT Other tangible assets | 1 246 344.00 | 879 095.00 | 367 249.00 | 1 246 344.00 |
BJ TOTAL (I) | 1 254 345.00 | 887 095.00 | 367 250.00 | 1 254 345.00 |
BX Customers and related accounts | 228 844.00 | | 228 844.00 | 228 844.00 |
BZ Other receivables | 6 269 447.00 | | 6 269 447.00 | 6 269 447.00 |
CJ TOTAL (II) | 6 498 291.00 | | 6 498 291.00 | 6 498 291.00 |
CO Grand total (0 to V) | 7 752 636.00 | 887 095.00 | 6 865 541.00 | 7 752 636.00 |
CU Other investments | 8 000.00 | 8 000.00 | | 8 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 92.00 | 92.00 | | 92.00 |
DH Retained earnings | 1 001 125.00 | 624 034.00 | | 1 001 125.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 817 458.00 | 1 577 090.00 | | 1 817 458.00 |
DL TOTAL (I) | 2 826 925.00 | 2 209 467.00 | | 2 826 925.00 |
DP Provisions for Risks | 3 299 822.00 | 3 262 390.00 | | 3 299 822.00 |
DR TOTAL (IV) | 3 299 822.00 | 3 262 390.00 | | 3 299 822.00 |
DX Trade payables and related accounts | 588 665.00 | 448 351.00 | | 588 665.00 |
DY Tax and social security liabilities | 150 129.00 | 100 295.00 | | 150 129.00 |
EC TOTAL (IV) | 738 793.00 | 548 646.00 | | 738 793.00 |
EE Grand total (I to V) | 6 865 541.00 | 6 020 502.00 | | 6 865 541.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 693 687.00 | | 8 693 687.00 | 8 693 687.00 |
FJ Net sales | 8 693 687.00 | | 8 693 687.00 | 8 693 687.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 8 693 689.00 | |
FW Other purchases and external expenses | | | 5 423 729.00 | |
FX Taxes, duties, and similar payments | | | 507 897.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 76 555.00 | |
GE Other Expenses | | | 28.00 | |
GF Total Operating Expenses (II) | | | 6 008 209.00 | |
GG - OPERATING RESULT (I - II) | | | 2 685 480.00 | |
GL Other interest and similar income | | | 105 134.00 | |
GP Total financial income (V) | | | 105 134.00 | |
GQ Financial allocations to depreciation and provisions | | | 37 433.00 | |
GU Total financial expenses (VI) | | | 37 433.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 67 702.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 753 181.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 20 378.00 | | |
HD Total exceptional income (VII) | | 20 378.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 20 378.00 | | |
HK Income tax | 935 723.00 | 806 887.00 | | 935 723.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 798 823.00 | 8 134 573.00 | | 8 798 823.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 981 364.00 | 6 557 483.00 | | 6 981 364.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 817 458.00 | 1 577 090.00 | | 1 817 458.00 |
| |
| 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 | 1 254 345.00 | | | 1 254 345.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 000.00 | |
I4 DECREASES Grand Total | | | 1 254 345.00 | |
IO DECREASES Total including other intangible assets | | | 1.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 246 344.00 | |
KD ACQUISITIONS Total including other intangible assets | 1.00 | | | 1.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 246 344.00 | | | 1 246 344.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 000.00 | | | 8 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 802 540.00 | 76 555.00 | | 802 540.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 802 540.00 | 76 555.00 | | 802 540.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 3 262 390.00 | 37 433.00 | | 3 262 390.00 |
7B Total provisions for depreciation | 8 000.00 | | | 8 000.00 |
7C Grand total | 3 270 390.00 | 37 433.00 | | 3 270 390.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 37 433.00 | | |
| |
| 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 | 588 665.00 | 588 665.00 | | 588 665.00 |
UX Other trade receivables | 228 844.00 | | | 228 844.00 |
VB VAT | 3 876.00 | | | 3 876.00 |
VC Group and associates | 6 227 344.00 | | | 6 227 344.00 |
VI Group and Associates | 128 836.00 | 128 836.00 | | 128 836.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 274.00 | 13 274.00 | | 13 274.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 38 227.00 | | | 38 227.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 498 291.00 | 6 498 291.00 | | 6 498 291.00 |
VW VAT | 8 019.00 | 8 019.00 | | 8 019.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 738 793.00 | 738 793.00 | | 738 793.00 |
