| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 30 108.00 | 28 979.00 | 1 129.00 | 30 108.00 |
BJ TOTAL (I) | 645 308.00 | 28 979.00 | 616 329.00 | 645 308.00 |
BX Customers and related accounts | 97 200.00 | | 97 200.00 | 97 200.00 |
BZ Other receivables | 20 733.00 | | 20 733.00 | 20 733.00 |
CD Marketable securities | 29 104.00 | | 29 104.00 | 29 104.00 |
CF Cash and cash equivalents | 23 498.00 | | 23 498.00 | 23 498.00 |
CH Prepaid expenses | 733.00 | | 733.00 | 733.00 |
CJ TOTAL (II) | 171 268.00 | | 171 268.00 | 171 268.00 |
CO Grand total (0 to V) | 816 575.00 | 28 979.00 | 787 596.00 | 816 575.00 |
CU Other investments | 615 200.00 | | 615 200.00 | 615 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 487 306.00 | 439 580.00 | | 487 306.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 100 172.00 | 47 726.00 | | 100 172.00 |
DL TOTAL (I) | 589 679.00 | 489 506.00 | | 589 679.00 |
DU Loans and Debts from Credit Institutions (3) | 26 425.00 | 79 752.00 | | 26 425.00 |
DV Miscellaneous Loans and Financial Debts (4) | 122 878.00 | 103 748.00 | | 122 878.00 |
DX Trade payables and related accounts | 2 235.00 | 5 154.00 | | 2 235.00 |
DY Tax and social security liabilities | 46 299.00 | 8 888.00 | | 46 299.00 |
EA Other liabilities | 81.00 | 81.00 | | 81.00 |
EC TOTAL (IV) | 197 918.00 | 197 623.00 | | 197 918.00 |
EE Grand total (I to V) | 787 596.00 | 687 129.00 | | 787 596.00 |
EG Accrued income and payables due within one year | 197 918.00 | 171 266.00 | | 197 918.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 406 000.00 | | 406 000.00 | 406 000.00 |
FJ Net sales | 406 000.00 | | 406 000.00 | 406 000.00 |
FQ Other income | | | 95.00 | |
FR Total operating income (I) | | | 406 095.00 | |
FW Other purchases and external expenses | | | 15 854.00 | |
FX Taxes, duties, and similar payments | | | 1 918.00 | |
FY Salaries and Wages | | | 166 747.00 | |
FZ Social Security Contributions | | | 86 168.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 450.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 274 137.00 | |
GG - OPERATING RESULT (I - II) | | | 131 958.00 | |
GH Attributed profit or transferred loss (III) | | | 3 519.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 1 822.00 | |
GU Total financial expenses (VI) | | | 1 822.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 820.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 133 656.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 86 168.00 | 57 047.00 | | 86 168.00 |
HB Exceptional income from capital transactions | 2 035.00 | 163.00 | | 2 035.00 |
HD Total exceptional income (VII) | 2 035.00 | 163.00 | | 2 035.00 |
HE Exceptional expenses on management operations | | 685.00 | | |
HF Exceptional expenses on capital transactions | 1 890.00 | | | 1 890.00 |
HH Total exceptional expenses (VIII) | 1 890.00 | 685.00 | | 1 890.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 146.00 | -522.00 | | 146.00 |
HK Income tax | 33 630.00 | 15 439.00 | | 33 630.00 |
HL TOTAL REVENUE (I + III + V + VII) | 411 651.00 | 280 539.00 | | 411 651.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 311 479.00 | 232 813.00 | | 311 479.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 100 172.00 | 47 726.00 | | 100 172.00 |
HP References: Equipment leasing | 5 574.00 | | | 5 574.00 |
| |
| 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 | 645 308.00 | | | 645 308.00 |
I3 DECREASES Total Financial Fixed Assets | | | 615 200.00 | |
I4 DECREASES Grand Total | | | 645 308.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 108.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 108.00 | | | 30 108.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 615 200.00 | | | 615 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 529.00 | 3 450.00 | | 25 529.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 529.00 | 3 450.00 | | 25 529.00 |
| |
| 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 | 2 235.00 | 2 235.00 | | 2 235.00 |
8C Staff and Related Accounts | 1 381.00 | 1 381.00 | | 1 381.00 |
8D Social Security and Other Social Organizations | 10 355.00 | 10 355.00 | | 10 355.00 |
8E Income Taxes | 23 217.00 | 23 217.00 | | 23 217.00 |
8K Other liabilities (including liabilities related to repo transactions) | 81.00 | 81.00 | | 81.00 |
UX Other trade receivables | 97 200.00 | | | 97 200.00 |
VB VAT | 252.00 | | | 252.00 |
VC Group and associates | 20 481.00 | | | 20 481.00 |
VG Loans with a maturity of up to one year at origin | 67.00 | 67.00 | | 67.00 |
VH Loans with a maturity of more than one year at origin | 26 357.00 | 26 357.00 | | 26 357.00 |
VI Group and Associates | 122 878.00 | 122 878.00 | | 122 878.00 |
VK Loans repaid during the year | 53 191.00 | | | 53 191.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 018.00 | 1 018.00 | | 1 018.00 |
VS Prepaid expenses | 733.00 | | | 733.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 118 666.00 | 118 666.00 | | 118 666.00 |
VW VAT | 10 327.00 | 10 327.00 | | 10 327.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 197 918.00 | 197 918.00 | | 197 918.00 |
