| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 310 555.00 | | 310 555.00 | 310 555.00 |
BZ Other receivables | 176 178.00 | | 176 178.00 | 176 178.00 |
CF Cash and cash equivalents | 42 669.00 | | 42 669.00 | 42 669.00 |
CH Prepaid expenses | 2 650.00 | | 2 650.00 | 2 650.00 |
CJ TOTAL (II) | 221 498.00 | | 221 498.00 | 221 498.00 |
CO Grand total (0 to V) | 532 053.00 | | 532 053.00 | 532 053.00 |
CR Shares due in more than one year | 1 170.00 | | | 1 170.00 |
CU Other investments | 310 555.00 | | 310 555.00 | 310 555.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 000.00 | 180 000.00 | | 180 000.00 |
DD Legal reserve (1) | 18 000.00 | 2 000.00 | | 18 000.00 |
DG Other reserves | 34 482.00 | 16 085.00 | | 34 482.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 173.00 | 53 397.00 | | 76 173.00 |
DK Regulated provisions | 14 355.00 | 11 484.00 | | 14 355.00 |
DL TOTAL (I) | 323 010.00 | 262 966.00 | | 323 010.00 |
DU Loans and Debts from Credit Institutions (3) | 97 425.00 | 140 046.00 | | 97 425.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 228.00 | 61 240.00 | | 83 228.00 |
DX Trade payables and related accounts | 2 333.00 | 2 112.00 | | 2 333.00 |
DY Tax and social security liabilities | 26 057.00 | 26 694.00 | | 26 057.00 |
EC TOTAL (IV) | 209 043.00 | 230 092.00 | | 209 043.00 |
EE Grand total (I to V) | 532 053.00 | 493 058.00 | | 532 053.00 |
EG Accrued income and payables due within one year | 155 871.00 | 132 970.00 | | 155 871.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 35.00 | 53.00 | | 35.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 319 641.00 | | 319 641.00 | 319 641.00 |
FJ Net sales | 319 641.00 | | 319 641.00 | 319 641.00 |
FR Total operating income (I) | | | 319 641.00 | |
FW Other purchases and external expenses | | | 52 730.00 | |
FX Taxes, duties, and similar payments | | | 870.00 | |
FY Salaries and Wages | | | 252 315.00 | |
GF Total Operating Expenses (II) | | | 305 915.00 | |
GG - OPERATING RESULT (I - II) | | | 13 725.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GL Other interest and similar income | | | 955.00 | |
GP Total financial income (V) | | | 70 955.00 | |
GR Interest and similar expenses | | | 3 930.00 | |
GU Total financial expenses (VI) | | | 3 930.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 67 026.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 751.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 871.00 | 2 871.00 | | 2 871.00 |
HH Total exceptional expenses (VIII) | 2 871.00 | 2 871.00 | | 2 871.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 871.00 | -2 871.00 | | -2 871.00 |
HK Income tax | 1 707.00 | 1 041.00 | | 1 707.00 |
HL TOTAL REVENUE (I + III + V + VII) | 390 596.00 | 371 553.00 | | 390 596.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 314 423.00 | 318 156.00 | | 314 423.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 173.00 | 53 397.00 | | 76 173.00 |
| |
| 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 | 310 555.00 | | | 310 555.00 |
I3 DECREASES Total Financial Fixed Assets | | | 310 555.00 | |
I4 DECREASES Grand Total | | | 310 555.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 310 555.00 | | | 310 555.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 11 484.00 | 2 871.00 | | 11 484.00 |
7C Grand total | 11 484.00 | 2 871.00 | | 11 484.00 |
UJ - Exceptional | | 2 871.00 | | |
| |
| 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 | 2 333.00 | 2 333.00 | | 2 333.00 |
8D Social Security and Other Social Organizations | 251.00 | 251.00 | | 251.00 |
8E Income Taxes | 1 707.00 | 1 707.00 | | 1 707.00 |
VB VAT | 884.00 | | | 884.00 |
VC Group and associates | 175 294.00 | | | 175 294.00 |
VG Loans with a maturity of up to one year at origin | 35.00 | 35.00 | | 35.00 |
VH Loans with a maturity of more than one year at origin | 97 390.00 | 44 218.00 | 53 172.00 | 97 390.00 |
VI Group and Associates | 83 228.00 | 83 228.00 | | 83 228.00 |
VK Loans repaid during the year | 42 504.00 | | | 42 504.00 |
VQ Other Taxes, Duties, and Similar Debts | 870.00 | 870.00 | | 870.00 |
VS Prepaid expenses | 2 650.00 | | | 2 650.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 178 829.00 | 177 659.00 | 1 170.00 | 178 829.00 |
VW VAT | 23 229.00 | 23 229.00 | | 23 229.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 209 043.00 | 155 871.00 | 53 172.00 | 209 043.00 |
