| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 495.00 | 5 495.00 | | 5 495.00 |
AT Other tangible assets | 109 130.00 | 93 366.00 | 15 763.00 | 109 130.00 |
BB Receivables related to investments | 463 189.00 | | 463 189.00 | 463 189.00 |
BJ TOTAL (I) | 926 979.00 | 98 861.00 | 828 118.00 | 926 979.00 |
BX Customers and related accounts | 58 580.00 | | 58 580.00 | 58 580.00 |
BZ Other receivables | 14 930.00 | | 14 930.00 | 14 930.00 |
CF Cash and cash equivalents | 47 750.00 | | 47 750.00 | 47 750.00 |
CH Prepaid expenses | 5 168.00 | | 5 168.00 | 5 168.00 |
CJ TOTAL (II) | 126 429.00 | | 126 429.00 | 126 429.00 |
CO Grand total (0 to V) | 1 053 409.00 | 98 861.00 | 954 547.00 | 1 053 409.00 |
CP Shares due in less than one year | 463 189.00 | | | 463 189.00 |
CU Other investments | 349 164.00 | | 349 164.00 | 349 164.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 841 339.00 | 769 735.00 | | 841 339.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 528.00 | 75 604.00 | | 8 528.00 |
DL TOTAL (I) | 893 867.00 | 889 339.00 | | 893 867.00 |
DU Loans and Debts from Credit Institutions (3) | 189.00 | 177.00 | | 189.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 18 048.00 | | |
DX Trade payables and related accounts | 15 833.00 | 14 080.00 | | 15 833.00 |
DY Tax and social security liabilities | 44 657.00 | 48 948.00 | | 44 657.00 |
EC TOTAL (IV) | 60 680.00 | 81 254.00 | | 60 680.00 |
EE Grand total (I to V) | 954 547.00 | 970 593.00 | | 954 547.00 |
EG Accrued income and payables due within one year | 60 680.00 | 81 254.00 | | 60 680.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 189.00 | 177.00 | | 189.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 382 318.00 | | 382 318.00 | 382 318.00 |
FJ Net sales | 382 318.00 | | 382 318.00 | 382 318.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 162.00 | |
FR Total operating income (I) | | | 382 480.00 | |
FW Other purchases and external expenses | | | 123 244.00 | |
FX Taxes, duties, and similar payments | | | 5 212.00 | |
FY Salaries and Wages | | | 211 111.00 | |
FZ Social Security Contributions | | | 21 347.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 234.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 368 154.00 | |
GG - OPERATING RESULT (I - II) | | | 14 325.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 758.00 | |
GU Total financial expenses (VI) | | | 758.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -758.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 064.00 | | | 4 064.00 |
HH Total exceptional expenses (VIII) | 4 064.00 | | | 4 064.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 064.00 | | | -4 064.00 |
HK Income tax | 975.00 | -1 831.00 | | 975.00 |
HL TOTAL REVENUE (I + III + V + VII) | 382 480.00 | 463 226.00 | | 382 480.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 373 952.00 | 387 622.00 | | 373 952.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 528.00 | 75 604.00 | | 8 528.00 |
| |
| 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 | 894 810.00 | | 72 604.00 | 894 810.00 |
I3 DECREASES Total Financial Fixed Assets | | 40 435.00 | 812 354.00 | |
I4 DECREASES Grand Total | | 40 435.00 | 926 979.00 | |
IO DECREASES Total including other intangible assets | | | 5 495.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 109 130.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 495.00 | | | 5 495.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 99 129.00 | | 10 000.00 | 99 129.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 790 185.00 | | 62 604.00 | 790 185.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 91 626.00 | 7 234.00 | | 91 626.00 |
PE DEPRECIATION Total including other intangible assets | 3 792.00 | 1 702.00 | | 3 792.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 87 834.00 | 5 532.00 | | 87 834.00 |
| |
| 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 | 15 833.00 | 15 833.00 | | 15 833.00 |
8C Staff and Related Accounts | 8 219.00 | 8 219.00 | | 8 219.00 |
8D Social Security and Other Social Organizations | 12 797.00 | 12 797.00 | | 12 797.00 |
UL Receivables related to investments | 463 189.00 | 463 189.00 | | 463 189.00 |
UX Other trade receivables | 58 580.00 | | | 58 580.00 |
VB VAT | 2 709.00 | | | 2 709.00 |
VG Loans with a maturity of up to one year at origin | 189.00 | 189.00 | | 189.00 |
VM Income taxes | 3 490.00 | | | 3 490.00 |
VQ Other Taxes, Duties, and Similar Debts | 855.00 | 855.00 | | 855.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 731.00 | | | 8 731.00 |
VS Prepaid expenses | 5 168.00 | | | 5 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 541 868.00 | 541 868.00 | | 541 868.00 |
VW VAT | 22 786.00 | 22 786.00 | | 22 786.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 680.00 | 60 680.00 | | 60 680.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | 2.00 | | 2.00 |
