| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 20 524.00 | 18 942.00 | 1 582.00 | 20 524.00 |
BH Other financial assets | 882.00 | | 882.00 | 882.00 |
BJ TOTAL (I) | 34 526.00 | 22 502.00 | 12 024.00 | 34 526.00 |
BX Customers and related accounts | 3 990.00 | | 3 990.00 | 3 990.00 |
BZ Other receivables | 115 563.00 | | 115 563.00 | 115 563.00 |
CF Cash and cash equivalents | 879 179.00 | | 879 179.00 | 879 179.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 998 732.00 | | 998 732.00 | 998 732.00 |
CO Grand total (0 to V) | 1 033 258.00 | 22 502.00 | 1 010 756.00 | 1 033 258.00 |
CU Other investments | 13 120.00 | 3 560.00 | 9 560.00 | 13 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 844 390.00 | 829 173.00 | | 844 390.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 111 347.00 | 15 216.00 | | 111 347.00 |
DL TOTAL (I) | 964 537.00 | 853 190.00 | | 964 537.00 |
DU Loans and Debts from Credit Institutions (3) | 90.00 | 182.00 | | 90.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 179.00 | 779.00 | | 19 179.00 |
DX Trade payables and related accounts | 1 680.00 | 25 762.00 | | 1 680.00 |
DY Tax and social security liabilities | 25 270.00 | 1 839.00 | | 25 270.00 |
EA Other liabilities | | 17 280.00 | | |
EC TOTAL (IV) | 46 219.00 | 45 841.00 | | 46 219.00 |
EE Grand total (I to V) | 1 010 756.00 | 899 031.00 | | 1 010 756.00 |
EG Accrued income and payables due within one year | 46 219.00 | 45 841.00 | | 46 219.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 90.00 | 182.00 | | 90.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 191 325.00 | | 191 325.00 | 191 325.00 |
FJ Net sales | 191 325.00 | | 191 325.00 | 191 325.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 191 325.00 | |
FW Other purchases and external expenses | | | 26 684.00 | |
FX Taxes, duties, and similar payments | | | 1 172.00 | |
FY Salaries and Wages | | | 131 696.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 381.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 159 934.00 | |
GG - OPERATING RESULT (I - II) | | | 31 391.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 63 954.00 | |
GL Other interest and similar income | | | 872.00 | |
GP Total financial income (V) | | | 64 825.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 64 825.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 216.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 25.00 | | |
HB Exceptional income from capital transactions | 619.00 | | | 619.00 |
HC Reversals of provisions and transfers of expenses | 22 400.00 | | | 22 400.00 |
HD Total exceptional income (VII) | 23 019.00 | 25.00 | | 23 019.00 |
HE Exceptional expenses on management operations | 32.00 | 215.00 | | 32.00 |
HF Exceptional expenses on capital transactions | 1 000.00 | | | 1 000.00 |
HG Exceptional depreciation and provisions | | 22 400.00 | | |
HH Total exceptional expenses (VIII) | 1 032.00 | 22 615.00 | | 1 032.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 21 986.00 | -22 590.00 | | 21 986.00 |
HK Income tax | 6 855.00 | | | 6 855.00 |
HL TOTAL REVENUE (I + III + V + VII) | 279 169.00 | 176 412.00 | | 279 169.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 167 822.00 | 161 195.00 | | 167 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 111 347.00 | 15 216.00 | | 111 347.00 |
| |
| 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 | 33 752.00 | | 1 774.00 | 33 752.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 000.00 | 14 002.00 | |
I4 DECREASES Grand Total | | 1 000.00 | 34 526.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 524.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 750.00 | | 1 774.00 | 18 750.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 002.00 | | | 15 002.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 561.00 | 381.00 | | 18 561.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 561.00 | 381.00 | | 18 561.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 22 400.00 | | 22 400.00 | 22 400.00 |
7B Total provisions for depreciation | 25 960.00 | | 22 400.00 | 25 960.00 |
7C Grand total | 25 960.00 | | 22 400.00 | 25 960.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | | 22 400.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 19 179.00 | 19 179.00 | | 19 179.00 |
8B Suppliers and Related Accounts | 1 680.00 | 1 680.00 | | 1 680.00 |
8D Social Security and Other Social Organizations | 4 285.00 | 4 285.00 | | 4 285.00 |
8E Income Taxes | 6 855.00 | 6 855.00 | | 6 855.00 |
UT Other financial assets | 882.00 | | | 882.00 |
UX Other trade receivables | 3 990.00 | | | 3 990.00 |
VB VAT | 12 771.00 | | | 12 771.00 |
VC Group and associates | 102 792.00 | | | 102 792.00 |
VG Loans with a maturity of up to one year at origin | 90.00 | 90.00 | | 90.00 |
VQ Other Taxes, Duties, and Similar Debts | 903.00 | 903.00 | | 903.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120 435.00 | 119 553.00 | 882.00 | 120 435.00 |
VW VAT | 13 227.00 | 13 227.00 | | 13 227.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 219.00 | 46 219.00 | | 46 219.00 |
