| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 215.00 | 3 215.00 | | 3 215.00 |
AT Other tangible assets | 2 304.00 | 2 304.00 | | 2 304.00 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 875 626.00 | 5 518.00 | 870 108.00 | 875 626.00 |
BX Customers and related accounts | 281 110.00 | | 281 110.00 | 281 110.00 |
BZ Other receivables | 525 386.00 | | 525 386.00 | 525 386.00 |
CF Cash and cash equivalents | 10 925.00 | | 10 925.00 | 10 925.00 |
CH Prepaid expenses | 553.00 | | 553.00 | 553.00 |
CJ TOTAL (II) | 817 974.00 | | 817 974.00 | 817 974.00 |
CO Grand total (0 to V) | 1 693 601.00 | 5 518.00 | 1 688 082.00 | 1 693 601.00 |
CU Other investments | 870 108.00 | | 870 108.00 | 870 108.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 937.00 | 45 937.00 | | 45 937.00 |
DD Legal reserve (1) | 4 594.00 | 4 594.00 | | 4 594.00 |
DH Retained earnings | 106 964.00 | -2 031.00 | | 106 964.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 114 687.00 | 108 995.00 | | 114 687.00 |
DL TOTAL (I) | 272 181.00 | 157 494.00 | | 272 181.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 234 472.00 | 1 194 796.00 | | 1 234 472.00 |
DX Trade payables and related accounts | 12 780.00 | 8 588.00 | | 12 780.00 |
DY Tax and social security liabilities | 168 649.00 | 165 687.00 | | 168 649.00 |
EC TOTAL (IV) | 1 415 901.00 | 1 369 071.00 | | 1 415 901.00 |
EE Grand total (I to V) | 1 688 082.00 | 1 526 566.00 | | 1 688 082.00 |
EG Accrued income and payables due within one year | 1 415 901.00 | 1 369 071.00 | | 1 415 901.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 630 228.00 | | 630 228.00 | 630 228.00 |
FJ Net sales | 630 228.00 | | 630 228.00 | 630 228.00 |
FO Operating subsidies | | | 1 817.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 907.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 637 958.00 | |
FW Other purchases and external expenses | | | 35 452.00 | |
FX Taxes, duties, and similar payments | | | 6 043.00 | |
FY Salaries and Wages | | | 360 073.00 | |
FZ Social Security Contributions | | | 156 248.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 557 821.00 | |
GG - OPERATING RESULT (I - II) | | | 80 138.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 106.00 | |
GP Total financial income (V) | | | 64 106.00 | |
GR Interest and similar expenses | | | 5 035.00 | |
GU Total financial expenses (VI) | | | 5 035.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 59 071.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 139 209.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 61.00 | | |
HH Total exceptional expenses (VIII) | | 61.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -61.00 | | |
HK Income tax | 24 522.00 | 34 760.00 | | 24 522.00 |
HL TOTAL REVENUE (I + III + V + VII) | 702 065.00 | 660 784.00 | | 702 065.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 587 378.00 | 551 789.00 | | 587 378.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 114 687.00 | 108 995.00 | | 114 687.00 |
| |
| 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 | 88 205.00 | | 825 921.00 | 88 205.00 |
I3 DECREASES Total Financial Fixed Assets | | 38 500.00 | 870 108.00 | |
I4 DECREASES Grand Total | | 38 500.00 | 875 626.00 | |
IO DECREASES Total including other intangible assets | | | 3 215.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 304.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 215.00 | | | 3 215.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 304.00 | | | 2 304.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 82 687.00 | | 825 921.00 | 82 687.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 518.00 | | | 5 518.00 |
PE DEPRECIATION Total including other intangible assets | 3 215.00 | | | 3 215.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 304.00 | | | 2 304.00 |
| |
| 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 | 12 780.00 | 12 780.00 | | 12 780.00 |
8C Staff and Related Accounts | 28 886.00 | 28 886.00 | | 28 886.00 |
8D Social Security and Other Social Organizations | 70 785.00 | 70 785.00 | | 70 785.00 |
UX Other trade receivables | 281 110.00 | | | 281 110.00 |
VB VAT | 2 130.00 | | | 2 130.00 |
VC Group and associates | 517 417.00 | | | 517 417.00 |
VI Group and Associates | 1 234 472.00 | 1 234 472.00 | | 1 234 472.00 |
VP Miscellaneous | 5 839.00 | | | 5 839.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 883.00 | 6 883.00 | | 6 883.00 |
VS Prepaid expenses | 553.00 | | | 553.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 807 049.00 | 807 049.00 | | 807 049.00 |
VW VAT | 62 095.00 | 62 095.00 | | 62 095.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 415 901.00 | 1 415 901.00 | | 1 415 901.00 |
