| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 1 301 590.00 | | 1 301 590.00 | 1 301 590.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 6 285.00 | | 6 285.00 | 6 285.00 |
CF Cash and cash equivalents | 42 212.00 | | 42 212.00 | 42 212.00 |
CJ TOTAL (II) | 48 497.00 | | 48 497.00 | 48 497.00 |
CO Grand total (0 to V) | 1 350 088.00 | | 1 350 088.00 | 1 350 088.00 |
CS Evaluated investments - equity method | 1 301 490.00 | | 1 301 490.00 | 1 301 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 400.00 | 1 000 400.00 | | 1 000 400.00 |
DD Legal reserve (1) | 100 040.00 | 100 040.00 | | 100 040.00 |
DG Other reserves | 138 692.00 | 116 803.00 | | 138 692.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 452.00 | 21 890.00 | | 19 452.00 |
DL TOTAL (I) | 1 258 585.00 | 1 239 132.00 | | 1 258 585.00 |
DU Loans and Debts from Credit Institutions (3) | 8.00 | 10 774.00 | | 8.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 353.00 | 58 342.00 | | 48 353.00 |
DX Trade payables and related accounts | 318.00 | 318.00 | | 318.00 |
DY Tax and social security liabilities | 42 034.00 | 46 881.00 | | 42 034.00 |
EA Other liabilities | 790.00 | | | 790.00 |
EC TOTAL (IV) | 91 503.00 | 116 314.00 | | 91 503.00 |
EE Grand total (I to V) | 1 350 088.00 | 1 355 447.00 | | 1 350 088.00 |
EG Accrued income and payables due within one year | 91 503.00 | 116 314.00 | | 91 503.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 117 600.00 | |
FJ Net sales | | | 117 600.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 117 601.00 | |
FW Other purchases and external expenses | | | 3 696.00 | |
FX Taxes, duties, and similar payments | | | 5 735.00 | |
FY Salaries and Wages | | | 68 744.00 | |
FZ Social Security Contributions | | | 56 182.00 | |
GE Other Expenses | | | 30.00 | |
GF Total Operating Expenses (II) | | | 134 387.00 | |
GG - OPERATING RESULT (I - II) | | | -16 786.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75 083.00 | |
GL Other interest and similar income | | | 68.00 | |
GP Total financial income (V) | | | 75 151.00 | |
GR Interest and similar expenses | | | 193.00 | |
GU Total financial expenses (VI) | | | 193.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 74 959.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 172.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 790.00 | | | 790.00 |
HF Exceptional expenses on capital transactions | 8 164.00 | | | 8 164.00 |
HH Total exceptional expenses (VIII) | 8 954.00 | | | 8 954.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 954.00 | | | -8 954.00 |
HJ Employee participation in company results | 27 344.00 | 27 678.00 | | 27 344.00 |
HK Income tax | 2 422.00 | 251.00 | | 2 422.00 |
HL TOTAL REVENUE (I + III + V + VII) | 192 752.00 | 180 759.00 | | 192 752.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 173 300.00 | 158 869.00 | | 173 300.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 452.00 | 21 890.00 | | 19 452.00 |
| |
| 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 | 318.00 | 318.00 | | 318.00 |
8C Staff and Related Accounts | 29 772.00 | 29 772.00 | | 29 772.00 |
8D Social Security and Other Social Organizations | 8 145.00 | 8 145.00 | | 8 145.00 |
8E Income Taxes | 1 233.00 | 1 233.00 | | 1 233.00 |
8K Other liabilities (including liabilities related to repo transactions) | 790.00 | 790.00 | | 790.00 |
VB VAT | 96.00 | | | 96.00 |
VC Group and associates | 5 559.00 | | | 5 559.00 |
VH Loans with a maturity of more than one year at origin | 8.00 | 8.00 | | 8.00 |
VI Group and Associates | 48 353.00 | 48 353.00 | | 48 353.00 |
VN Other taxes, similar payments | 630.00 | | | 630.00 |
VQ Other Taxes, Duties, and Similar Debts | 924.00 | 924.00 | | 924.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 285.00 | 6 285.00 | | 6 285.00 |
VW VAT | 1 960.00 | 1 960.00 | | 1 960.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 91 503.00 | 91 503.00 | | 91 503.00 |
