| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 906 683.00 | | 2 906 683.00 | 2 906 683.00 |
BX Customers and related accounts | 418 179.00 | | 418 179.00 | 418 179.00 |
BZ Other receivables | 326 436.00 | | 326 436.00 | 326 436.00 |
CD Marketable securities | 572 923.00 | | 572 923.00 | 572 923.00 |
CF Cash and cash equivalents | 849 892.00 | | 849 892.00 | 849 892.00 |
CH Prepaid expenses | 101.00 | | 101.00 | 101.00 |
CJ TOTAL (II) | 2 167 531.00 | | 2 167 531.00 | 2 167 531.00 |
CO Grand total (0 to V) | 5 074 214.00 | | 5 074 214.00 | 5 074 214.00 |
CU Other investments | 2 906 683.00 | | 2 906 683.00 | 2 906 683.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 800 000.00 | 1 800 000.00 | | 1 800 000.00 |
DD Legal reserve (1) | 180 000.00 | 180 000.00 | | 180 000.00 |
DG Other reserves | 1 711 855.00 | 1 419 524.00 | | 1 711 855.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 216 949.00 | 292 331.00 | | 216 949.00 |
DL TOTAL (I) | 3 908 805.00 | 3 691 855.00 | | 3 908 805.00 |
DU Loans and Debts from Credit Institutions (3) | 138 910.00 | 158 105.00 | | 138 910.00 |
DV Miscellaneous Loans and Financial Debts (4) | 452 568.00 | 411 502.00 | | 452 568.00 |
DX Trade payables and related accounts | 34 482.00 | 33 044.00 | | 34 482.00 |
DY Tax and social security liabilities | 539 448.00 | 564 089.00 | | 539 448.00 |
EC TOTAL (IV) | 1 165 409.00 | 1 166 740.00 | | 1 165 409.00 |
EE Grand total (I to V) | 5 074 214.00 | 4 858 595.00 | | 5 074 214.00 |
EG Accrued income and payables due within one year | 1 046 174.00 | 1 027 425.00 | | 1 046 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 548 483.00 | | 1 548 483.00 | 1 548 483.00 |
FJ Net sales | 1 548 483.00 | | 1 548 483.00 | 1 548 483.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 048.00 | |
FR Total operating income (I) | | | 1 551 531.00 | |
FW Other purchases and external expenses | | | 99 222.00 | |
FX Taxes, duties, and similar payments | | | 13 603.00 | |
FY Salaries and Wages | | | 863 782.00 | |
FZ Social Security Contributions | | | 416 179.00 | |
GE Other Expenses | | | 18 000.00 | |
GF Total Operating Expenses (II) | | | 1 410 787.00 | |
GG - OPERATING RESULT (I - II) | | | 140 745.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 169 333.00 | |
GK Income from other securities and fixed asset receivables | | | 1 266.00 | |
GL Other interest and similar income | | | 3 569.00 | |
GP Total financial income (V) | | | 174 167.00 | |
GR Interest and similar expenses | | | 4 298.00 | |
GU Total financial expenses (VI) | | | 4 298.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 169 869.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 310 613.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 048.00 | 22 848.00 | | 3 048.00 |
HA Exceptional income from management transactions | | 362.00 | | |
HC Reversals of provisions and transfers of expenses | 30 000.00 | | | 30 000.00 |
HD Total exceptional income (VII) | 30 000.00 | 362.00 | | 30 000.00 |
HF Exceptional expenses on capital transactions | 30 000.00 | | | 30 000.00 |
HH Total exceptional expenses (VIII) | 30 000.00 | | | 30 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 362.00 | | |
HK Income tax | 93 664.00 | 97 182.00 | | 93 664.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 755 698.00 | 1 781 792.00 | | 1 755 698.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 538 749.00 | 1 489 460.00 | | 1 538 749.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 216 949.00 | 292 331.00 | | 216 949.00 |
| |
| 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 | 2 936 683.00 | | | 2 936 683.00 |
I3 DECREASES Total Financial Fixed Assets | | 30 000.00 | 2 906 683.00 | |
I4 DECREASES Grand Total | | 30 000.00 | 2 906 683.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 936 683.00 | | | 2 936 683.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 30 000.00 | | 30 000.00 | 30 000.00 |
7C Grand total | 30 000.00 | | 30 000.00 | 30 000.00 |
UJ - Exceptional | | | 30 000.00 | |
| |
| 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 | 34 482.00 | 34 482.00 | | 34 482.00 |
8C Staff and Related Accounts | 188 536.00 | 188 536.00 | | 188 536.00 |
8D Social Security and Other Social Organizations | 231 082.00 | 231 082.00 | | 231 082.00 |
8E Income Taxes | 17 461.00 | 17 461.00 | | 17 461.00 |
UX Other trade receivables | 418 179.00 | | | 418 179.00 |
VB VAT | 5 327.00 | | | 5 327.00 |
VC Group and associates | 321 109.00 | | | 321 109.00 |
VH Loans with a maturity of more than one year at origin | 138 910.00 | 19 675.00 | 82 754.00 | 138 910.00 |
VI Group and Associates | 452 568.00 | 452 568.00 | | 452 568.00 |
VK Loans repaid during the year | 19 195.00 | | | 19 195.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 365.00 | 9 365.00 | | 9 365.00 |
VS Prepaid expenses | 101.00 | | | 101.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 744 716.00 | 744 716.00 | | 744 716.00 |
VW VAT | 93 005.00 | 93 005.00 | | 93 005.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 165 409.00 | 1 046 174.00 | 82 754.00 | 1 165 409.00 |
