| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 42 760.00 | 6 702.00 | 36 058.00 | 42 760.00 |
BJ TOTAL (I) | 142 052.00 | 96 316.00 | 45 736.00 | 142 052.00 |
BX Customers and related accounts | 89 640.00 | | 89 640.00 | 89 640.00 |
BZ Other receivables | 30 900.00 | 21 000.00 | 9 900.00 | 30 900.00 |
CF Cash and cash equivalents | 86 114.00 | | 86 114.00 | 86 114.00 |
CJ TOTAL (II) | 206 655.00 | 21 000.00 | 185 655.00 | 206 655.00 |
CO Grand total (0 to V) | 348 706.00 | 117 316.00 | 231 391.00 | 348 706.00 |
CU Other investments | 99 292.00 | 89 614.00 | 9 678.00 | 99 292.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 000.00 | 42 000.00 | | 42 000.00 |
DD Legal reserve (1) | 5 924.00 | 5 924.00 | | 5 924.00 |
DG Other reserves | 67 080.00 | 81 490.00 | | 67 080.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 393.00 | -14 410.00 | | 17 393.00 |
DJ Investment subsidies | 8 433.00 | | | 8 433.00 |
DK Regulated provisions | 2 036.00 | 1 604.00 | | 2 036.00 |
DL TOTAL (I) | 142 866.00 | 116 608.00 | | 142 866.00 |
DU Loans and Debts from Credit Institutions (3) | 57 705.00 | 45 147.00 | | 57 705.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 087.00 | 20 324.00 | | 13 087.00 |
DX Trade payables and related accounts | 1 416.00 | 8 292.00 | | 1 416.00 |
DY Tax and social security liabilities | 16 282.00 | 22 045.00 | | 16 282.00 |
EA Other liabilities | 34.00 | 24.00 | | 34.00 |
EC TOTAL (IV) | 88 525.00 | 95 833.00 | | 88 525.00 |
EE Grand total (I to V) | 231 391.00 | 212 442.00 | | 231 391.00 |
EG Accrued income and payables due within one year | 56 452.00 | 64 877.00 | | 56 452.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 55 200.00 | | 55 200.00 | 55 200.00 |
FJ Net sales | 55 200.00 | | 55 200.00 | 55 200.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 55 201.00 | |
FW Other purchases and external expenses | | | 5 685.00 | |
FX Taxes, duties, and similar payments | | | 315.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 702.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 21 000.00 | |
GE Other Expenses | | | 288.00 | |
GF Total Operating Expenses (II) | | | 33 990.00 | |
GG - OPERATING RESULT (I - II) | | | 21 211.00 | |
GL Other interest and similar income | | | 147.00 | |
GP Total financial income (V) | | | 147.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 130.00 | |
GR Interest and similar expenses | | | 1 661.00 | |
GU Total financial expenses (VI) | | | 3 791.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 644.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 567.00 | | | 1 567.00 |
HD Total exceptional income (VII) | 1 567.00 | | | 1 567.00 |
HE Exceptional expenses on management operations | | 3.00 | | |
HG Exceptional depreciation and provisions | 432.00 | 432.00 | | 432.00 |
HH Total exceptional expenses (VIII) | 432.00 | 435.00 | | 432.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 135.00 | -435.00 | | 1 135.00 |
HK Income tax | 1 309.00 | 3 029.00 | | 1 309.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 915.00 | 57 239.00 | | 56 915.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 522.00 | 71 648.00 | | 39 522.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 393.00 | -14 410.00 | | 17 393.00 |
| |
| 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 | 99 292.00 | | 42 760.00 | 99 292.00 |
I3 DECREASES Total Financial Fixed Assets | | | 99 292.00 | |
I4 DECREASES Grand Total | | | 142 052.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 760.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 42 760.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 99 292.00 | | | 99 292.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 6 702.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 6 702.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 604.00 | 432.00 | | 1 604.00 |
6X Other provisions for depreciation | | 21 000.00 | | |
7B Total provisions for depreciation | 87 484.00 | 23 130.00 | | 87 484.00 |
7C Grand total | 89 088.00 | 23 562.00 | | 89 088.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 21 000.00 | | |
UG - Financial | | 2 130.00 | | |
UJ - Exceptional | | 432.00 | | |
| |
| 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 | 1 416.00 | 1 416.00 | | 1 416.00 |
8K Other liabilities (including liabilities related to repo transactions) | 34.00 | 34.00 | | 34.00 |
UX Other trade receivables | 89 640.00 | | | 89 640.00 |
VB VAT | 541.00 | | | 541.00 |
VC Group and associates | 28 640.00 | | | 28 640.00 |
VG Loans with a maturity of up to one year at origin | 96.00 | 96.00 | | 96.00 |
VH Loans with a maturity of more than one year at origin | 57 609.00 | 25 536.00 | 32 073.00 | 57 609.00 |
VI Group and Associates | 13 087.00 | 13 087.00 | | 13 087.00 |
VJ Loans taken out during the year | 33 000.00 | | | 33 000.00 |
VK Loans repaid during the year | 20 424.00 | | | 20 424.00 |
VM Income taxes | 1 719.00 | | | 1 719.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120 540.00 | 120 540.00 | | 120 540.00 |
VW VAT | 16 282.00 | 16 282.00 | | 16 282.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 525.00 | 56 452.00 | 32 073.00 | 88 525.00 |
