| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 55 000.00 | | 55 000.00 | 55 000.00 |
BJ TOTAL (I) | 2 051 854.00 | | 2 051 854.00 | 2 051 854.00 |
BX Customers and related accounts | 249 622.00 | | 249 622.00 | 249 622.00 |
BZ Other receivables | 194 701.00 | | 194 701.00 | 194 701.00 |
CF Cash and cash equivalents | 208 524.00 | | 208 524.00 | 208 524.00 |
CH Prepaid expenses | 1 351.00 | | 1 351.00 | 1 351.00 |
CJ TOTAL (II) | 654 198.00 | | 654 198.00 | 654 198.00 |
CO Grand total (0 to V) | 2 706 052.00 | | 2 706 052.00 | 2 706 052.00 |
CR Shares due in more than one year | 17 440.00 | | | 17 440.00 |
CU Other investments | 1 996 854.00 | | 1 996 854.00 | 1 996 854.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 103 000.00 | 103 000.00 | | 103 000.00 |
DD Legal reserve (1) | 11 457.00 | 11 457.00 | | 11 457.00 |
DE Statutory or contractual reserves | 1 384 402.00 | 1 142 033.00 | | 1 384 402.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 423 678.00 | 252 670.00 | | 423 678.00 |
DK Regulated provisions | 27 040.00 | 27 040.00 | | 27 040.00 |
DL TOTAL (I) | 1 949 578.00 | 1 536 199.00 | | 1 949 578.00 |
DU Loans and Debts from Credit Institutions (3) | 223.00 | 599.00 | | 223.00 |
DV Miscellaneous Loans and Financial Debts (4) | 425 326.00 | 638 621.00 | | 425 326.00 |
DX Trade payables and related accounts | 9 103.00 | 8 562.00 | | 9 103.00 |
DY Tax and social security liabilities | 321 823.00 | 314 473.00 | | 321 823.00 |
EC TOTAL (IV) | 756 475.00 | 962 255.00 | | 756 475.00 |
EE Grand total (I to V) | 2 706 052.00 | 2 498 454.00 | | 2 706 052.00 |
EG Accrued income and payables due within one year | 756 475.00 | 962 255.00 | | 756 475.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 928 018.00 | | 928 018.00 | 928 018.00 |
FJ Net sales | 928 018.00 | | 928 018.00 | 928 018.00 |
FR Total operating income (I) | | | 928 018.00 | |
FW Other purchases and external expenses | | | 30 121.00 | |
FX Taxes, duties, and similar payments | | | -9 015.00 | |
FY Salaries and Wages | | | 734 443.00 | |
FZ Social Security Contributions | | | 63 573.00 | |
GF Total Operating Expenses (II) | | | 819 122.00 | |
GG - OPERATING RESULT (I - II) | | | 108 896.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 291 044.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | 291 044.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 291 044.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 399 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1.00 | | |
HK Income tax | -23 738.00 | 20 957.00 | | -23 738.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 219 062.00 | 973 880.00 | | 1 219 062.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 795 384.00 | 721 210.00 | | 795 384.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 423 678.00 | 252 670.00 | | 423 678.00 |
| |
| 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 | 2 051 854.00 | | | 2 051 854.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 996 854.00 | |
I4 DECREASES Grand Total | | | 2 051 854.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 55 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 55 000.00 | | | 55 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 996 854.00 | | | 1 996 854.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 27 040.00 | | | 27 040.00 |
7C Grand total | 27 040.00 | | | 27 040.00 |
| |
| 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 | 9 103.00 | 9 103.00 | | 9 103.00 |
8C Staff and Related Accounts | 206 902.00 | 206 902.00 | | 206 902.00 |
8D Social Security and Other Social Organizations | 50 403.00 | 50 403.00 | | 50 403.00 |
UX Other trade receivables | 249 622.00 | | | 249 622.00 |
UY Staff and related accounts | 19 960.00 | | | 19 960.00 |
VB VAT | 1 498.00 | | | 1 498.00 |
VG Loans with a maturity of up to one year at origin | 223.00 | 223.00 | | 223.00 |
VI Group and Associates | 425 326.00 | 425 326.00 | | 425 326.00 |
VM Income taxes | 145 065.00 | | | 145 065.00 |
VP Miscellaneous | 28 178.00 | | | 28 178.00 |
VQ Other Taxes, Duties, and Similar Debts | 453.00 | 453.00 | | 453.00 |
VS Prepaid expenses | 1 351.00 | | | 1 351.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 445 674.00 | 428 234.00 | 17 440.00 | 445 674.00 |
VW VAT | 64 065.00 | 64 065.00 | | 64 065.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 756 475.00 | 756 475.00 | | 756 475.00 |
