| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 61 350.00 | 51 041.00 | 10 309.00 | 61 350.00 |
BJ TOTAL (I) | 868 883.00 | 51 041.00 | 817 843.00 | 868 883.00 |
BT Goods | 178 000.00 | | 178 000.00 | 178 000.00 |
BX Customers and related accounts | 150 950.00 | | 150 950.00 | 150 950.00 |
BZ Other receivables | 2 148 328.00 | | 2 148 328.00 | 2 148 328.00 |
CF Cash and cash equivalents | 388 892.00 | | 388 892.00 | 388 892.00 |
CH Prepaid expenses | 1 480.00 | | 1 480.00 | 1 480.00 |
CJ TOTAL (II) | 2 867 650.00 | | 2 867 650.00 | 2 867 650.00 |
CO Grand total (0 to V) | 3 736 534.00 | 51 041.00 | 3 685 493.00 | 3 736 534.00 |
CU Other investments | 807 534.00 | | 807 534.00 | 807 534.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 818 804.00 | 852 038.00 | | 818 804.00 |
DD Legal reserve (1) | 85 204.00 | 85 204.00 | | 85 204.00 |
DG Other reserves | 2 195 513.00 | 2 073 411.00 | | 2 195 513.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 521 002.00 | 377 353.00 | | 521 002.00 |
DL TOTAL (I) | 3 620 523.00 | 3 388 005.00 | | 3 620 523.00 |
DU Loans and Debts from Credit Institutions (3) | 10 413.00 | 31 014.00 | | 10 413.00 |
DV Miscellaneous Loans and Financial Debts (4) | 554.00 | 460.00 | | 554.00 |
DX Trade payables and related accounts | 5 871.00 | 14 887.00 | | 5 871.00 |
DY Tax and social security liabilities | 48 132.00 | 45 327.00 | | 48 132.00 |
EC TOTAL (IV) | 64 970.00 | 91 688.00 | | 64 970.00 |
EE Grand total (I to V) | 3 685 493.00 | 3 479 693.00 | | 3 685 493.00 |
EG Accrued income and payables due within one year | 64 970.00 | 81 277.00 | | 64 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 632 160.00 | | 632 160.00 | 632 160.00 |
FJ Net sales | 632 160.00 | | 632 160.00 | 632 160.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 632 161.00 | |
FS Purchases of goods (including customs duties) | | | 659 968.00 | |
FT Inventory change (goods) | | | -56 927.00 | |
FW Other purchases and external expenses | | | 19 146.00 | |
FX Taxes, duties, and similar payments | | | 5 674.00 | |
FY Salaries and Wages | | | 34 968.00 | |
FZ Social Security Contributions | | | 11 356.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 450.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 694 638.00 | |
GG - OPERATING RESULT (I - II) | | | -62 477.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 216 987.00 | |
GL Other interest and similar income | | | 12 215.00 | |
GP Total financial income (V) | | | 229 202.00 | |
GR Interest and similar expenses | | | 310.00 | |
GU Total financial expenses (VI) | | | 310.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 228 893.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 166 415.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 8 089.00 | | |
A2 TOTAL ASSETS | 11 356.00 | 10 995.00 | | 11 356.00 |
HA Exceptional income from management transactions | 14 864.00 | 14 367.00 | | 14 864.00 |
HB Exceptional income from capital transactions | 703 300.00 | 678 400.00 | | 703 300.00 |
HD Total exceptional income (VII) | 718 164.00 | 692 767.00 | | 718 164.00 |
HF Exceptional expenses on capital transactions | 353 454.00 | 424 210.00 | | 353 454.00 |
HH Total exceptional expenses (VIII) | 353 454.00 | 424 210.00 | | 353 454.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 364 710.00 | 268 557.00 | | 364 710.00 |
HK Income tax | 10 123.00 | 3 940.00 | | 10 123.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 579 527.00 | 1 263 861.00 | | 1 579 527.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 058 525.00 | 886 508.00 | | 1 058 525.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 521 002.00 | 377 353.00 | | 521 002.00 |
| |
| 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 | 1 222 338.00 | | | 1 222 338.00 |
I3 DECREASES Total Financial Fixed Assets | | 353 454.00 | 807 534.00 | |
I4 DECREASES Grand Total | | 353 454.00 | 868 883.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 61 350.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 350.00 | | | 61 350.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 160 988.00 | | | 1 160 988.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 591.00 | 20 450.00 | | 30 591.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 591.00 | 20 450.00 | | 30 591.00 |
| |
| 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 | 5 871.00 | 5 871.00 | | 5 871.00 |
8C Staff and Related Accounts | 37 488.00 | 37 486.00 | | 37 488.00 |
8E Income Taxes | 6 183.00 | 6 183.00 | | 6 183.00 |
UX Other trade receivables | 150 950.00 | | | 150 950.00 |
VB VAT | 20 638.00 | | | 20 638.00 |
VC Group and associates | 2 127 689.00 | | | 2 127 689.00 |
VG Loans with a maturity of up to one year at origin | 2.00 | 2.00 | | 2.00 |
VH Loans with a maturity of more than one year at origin | 10 411.00 | 10 411.00 | | 10 411.00 |
VI Group and Associates | 554.00 | 554.00 | | 554.00 |
VK Loans repaid during the year | 20 597.00 | | | 20 597.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 461.00 | 4 461.00 | | 4 461.00 |
VS Prepaid expenses | 1 480.00 | | | 1 480.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 300 758.00 | 2 300 758.00 | | 2 300 758.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 970.00 | 64 970.00 | | 64 970.00 |
