| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 39 633.00 | 39 633.00 | | 39 633.00 |
BJ TOTAL (I) | 229 566.00 | 76 641.00 | 152 925.00 | 229 566.00 |
BX Customers and related accounts | 908 577.00 | | 908 577.00 | 908 577.00 |
BZ Other receivables | 1 150 224.00 | | 1 150 224.00 | 1 150 224.00 |
CJ TOTAL (II) | 2 058 801.00 | | 2 058 801.00 | 2 058 801.00 |
CO Grand total (0 to V) | 2 288 367.00 | 76 641.00 | 2 211 726.00 | 2 288 367.00 |
CU Other investments | 189 933.00 | 37 008.00 | 152 925.00 | 189 933.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 199 303.00 | | | 199 303.00 |
DD Legal reserve (1) | 19 930.00 | | | 19 930.00 |
DH Retained earnings | 545 669.00 | | | 545 669.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 172.00 | | | 3 172.00 |
DL TOTAL (I) | 768 074.00 | | | 768 074.00 |
DU Loans and Debts from Credit Institutions (3) | 3 434.00 | | | 3 434.00 |
DV Miscellaneous Loans and Financial Debts (4) | 297 774.00 | | | 297 774.00 |
DX Trade payables and related accounts | 186 267.00 | | | 186 267.00 |
DY Tax and social security liabilities | 201 671.00 | | | 201 671.00 |
EA Other liabilities | 754 507.00 | | | 754 507.00 |
EC TOTAL (IV) | 1 443 652.00 | | | 1 443 652.00 |
EE Grand total (I to V) | 2 211 726.00 | | | 2 211 726.00 |
EG Accrued income and payables due within one year | 1 443 652.00 | | | 1 443 652.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 434.00 | | | 3 434.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 346 459.00 | | 346 459.00 | 346 459.00 |
FJ Net sales | 346 459.00 | | 346 459.00 | 346 459.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 956.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 357 425.00 | |
FW Other purchases and external expenses | | | 128 250.00 | |
FX Taxes, duties, and similar payments | | | 6 089.00 | |
FY Salaries and Wages | | | 152 220.00 | |
FZ Social Security Contributions | | | 85 726.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 352.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 373 645.00 | |
GG - OPERATING RESULT (I - II) | | | -16 220.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 716.00 | |
GL Other interest and similar income | | | 29 765.00 | |
GP Total financial income (V) | | | 33 482.00 | |
GR Interest and similar expenses | | | 15 554.00 | |
GU Total financial expenses (VI) | | | 15 554.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 927.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 956.00 | | | 10 956.00 |
HA Exceptional income from management transactions | 9 369.00 | | | 9 369.00 |
HB Exceptional income from capital transactions | 417.00 | | | 417.00 |
HD Total exceptional income (VII) | 9 785.00 | | | 9 785.00 |
HE Exceptional expenses on management operations | 2 830.00 | | | 2 830.00 |
HF Exceptional expenses on capital transactions | 3 943.00 | | | 3 943.00 |
HH Total exceptional expenses (VIII) | 6 773.00 | | | 6 773.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 012.00 | | | 3 012.00 |
HK Income tax | 1 548.00 | | | 1 548.00 |
HL TOTAL REVENUE (I + III + V + VII) | 400 692.00 | | | 400 692.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 397 520.00 | | | 397 520.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 172.00 | | | 3 172.00 |
HP References: Equipment leasing | 4 552.00 | | | 4 552.00 |
| |
| 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 | 237 678.00 | | | 237 678.00 |
I3 DECREASES Total Financial Fixed Assets | | | 189 933.00 | |
I4 DECREASES Grand Total | | 8 112.00 | 229 566.00 | |
IY DECREASES Total Tangible Fixed Assets | | 8 112.00 | 39 633.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 745.00 | | | 47 745.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 189 933.00 | | | 189 933.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 450.00 | 1 352.00 | 4 169.00 | 42 450.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 450.00 | 1 352.00 | 4 169.00 | 42 450.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 37 008.00 | | | 37 008.00 |
7C Grand total | 37 008.00 | | | 37 008.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 186 267.00 | 186 267.00 | | 186 267.00 |
8C Staff and Related Accounts | 22 984.00 | 22 984.00 | | 22 984.00 |
8D Social Security and Other Social Organizations | 56 452.00 | 56 452.00 | | 56 452.00 |
8E Income Taxes | 1 548.00 | 1 548.00 | | 1 548.00 |
8K Other liabilities (including liabilities related to repo transactions) | 754 507.00 | 754 507.00 | | 754 507.00 |
UX Other trade receivables | 908 577.00 | | | 908 577.00 |
VB VAT | 90 078.00 | | | 90 078.00 |
VC Group and associates | 264 954.00 | | | 264 954.00 |
VG Loans with a maturity of up to one year at origin | 3 434.00 | 3 434.00 | | 3 434.00 |
VI Group and Associates | 297 774.00 | 297 774.00 | | 297 774.00 |
VQ Other Taxes, Duties, and Similar Debts | 605.00 | 605.00 | | 605.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 795 192.00 | | | 795 192.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 058 801.00 | 2 058 801.00 | | 2 058 801.00 |
VW VAT | 120 082.00 | 120 082.00 | | 120 082.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 443 652.00 | 1 443 652.00 | | 1 443 652.00 |
