| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 357 796.00 | | 357 796.00 | 357 796.00 |
BJ TOTAL (I) | 547 013.00 | | 547 013.00 | 547 013.00 |
BZ Other receivables | 131 772.00 | | 131 772.00 | 131 772.00 |
CD Marketable securities | 65 252.00 | | 65 252.00 | 65 252.00 |
CF Cash and cash equivalents | 6 882.00 | | 6 882.00 | 6 882.00 |
CH Prepaid expenses | 2 963.00 | | 2 963.00 | 2 963.00 |
CJ TOTAL (II) | 206 868.00 | | 206 868.00 | 206 868.00 |
CO Grand total (0 to V) | 753 881.00 | | 753 881.00 | 753 881.00 |
CU Other investments | 189 216.00 | | 189 216.00 | 189 216.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 000.00 | 125 000.00 | | 125 000.00 |
DD Legal reserve (1) | 25 000.00 | 25 000.00 | | 25 000.00 |
DG Other reserves | 121 611.00 | 47 837.00 | | 121 611.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 119 924.00 | 73 775.00 | | 119 924.00 |
DL TOTAL (I) | 391 535.00 | 271 611.00 | | 391 535.00 |
DU Loans and Debts from Credit Institutions (3) | 334 865.00 | 439 336.00 | | 334 865.00 |
DX Trade payables and related accounts | 4 152.00 | 3 693.00 | | 4 152.00 |
DY Tax and social security liabilities | 23 328.00 | 23 154.00 | | 23 328.00 |
EC TOTAL (IV) | 362 346.00 | 466 183.00 | | 362 346.00 |
EE Grand total (I to V) | 753 881.00 | 737 794.00 | | 753 881.00 |
EG Accrued income and payables due within one year | 102 370.00 | 131 578.00 | | 102 370.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 180 000.00 | | 180 000.00 | 180 000.00 |
FJ Net sales | 180 000.00 | | 180 000.00 | 180 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 114.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 182 115.00 | |
FW Other purchases and external expenses | | | 9 096.00 | |
FX Taxes, duties, and similar payments | | | 1 982.00 | |
FY Salaries and Wages | | | 95 902.00 | |
FZ Social Security Contributions | | | 56 016.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 162 995.00 | |
GG - OPERATING RESULT (I - II) | | | 19 120.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 109 560.00 | |
GL Other interest and similar income | | | 1 195.00 | |
GO Net income from sales of marketable securities | | | 1 317.00 | |
GP Total financial income (V) | | | 112 072.00 | |
GR Interest and similar expenses | | | 9 833.00 | |
GU Total financial expenses (VI) | | | 9 833.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 102 239.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 121 359.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 114.00 | 2 058.00 | | 2 114.00 |
HK Income tax | 1 435.00 | 580.00 | | 1 435.00 |
HL TOTAL REVENUE (I + III + V + VII) | 294 187.00 | 254 943.00 | | 294 187.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 174 263.00 | 181 169.00 | | 174 263.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 119 924.00 | 73 775.00 | | 119 924.00 |
| |
| 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 | 547 013.00 | | | 547 013.00 |
I3 DECREASES Total Financial Fixed Assets | | | 189 216.00 | |
I4 DECREASES Grand Total | | | 547 013.00 | |
IO DECREASES Total including other intangible assets | | | 357 796.00 | |
KD ACQUISITIONS Total including other intangible assets | 357 796.00 | | | 357 796.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 189 216.00 | | | 189 216.00 |
| |
| 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 | 4 152.00 | 4 152.00 | | 4 152.00 |
8C Staff and Related Accounts | 795.00 | 795.00 | | 795.00 |
8D Social Security and Other Social Organizations | 18 515.00 | 18 515.00 | | 18 515.00 |
8E Income Taxes | 487.00 | 487.00 | | 487.00 |
UY Staff and related accounts | 126.00 | | | 126.00 |
UZ Social Security, other social security organizations | 700.00 | | | 700.00 |
VB VAT | 757.00 | | | 757.00 |
VC Group and associates | 130 179.00 | | | 130 179.00 |
VG Loans with a maturity of up to one year at origin | 3.00 | 3.00 | | 3.00 |
VH Loans with a maturity of more than one year at origin | 334 862.00 | 74 887.00 | 234 282.00 | 334 862.00 |
VK Loans repaid during the year | 104 363.00 | | | 104 363.00 |
VQ Other Taxes, Duties, and Similar Debts | 532.00 | 532.00 | | 532.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10.00 | | | 10.00 |
VS Prepaid expenses | 2 963.00 | | | 2 963.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 735.00 | 134 735.00 | | 134 735.00 |
VW VAT | 3 000.00 | 3 000.00 | | 3 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 362 346.00 | 102 370.00 | 234 282.00 | 362 346.00 |
