| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 301 800.00 | | 301 800.00 | 301 800.00 |
BX Customers and related accounts | 24 274.00 | | 24 274.00 | 24 274.00 |
BZ Other receivables | 67 828.00 | | 67 828.00 | 67 828.00 |
CF Cash and cash equivalents | 48 126.00 | | 48 126.00 | 48 126.00 |
CJ TOTAL (II) | 140 227.00 | | 140 227.00 | 140 227.00 |
CO Grand total (0 to V) | 442 027.00 | | 442 027.00 | 442 027.00 |
CU Other investments | 301 800.00 | | 301 800.00 | 301 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 238 386.00 | 181 712.00 | | 238 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 096.00 | 56 674.00 | | 59 096.00 |
DK Regulated provisions | 1 800.00 | 1 440.00 | | 1 800.00 |
DL TOTAL (I) | 310 282.00 | 250 826.00 | | 310 282.00 |
DU Loans and Debts from Credit Institutions (3) | 122 147.00 | 165 932.00 | | 122 147.00 |
DX Trade payables and related accounts | 619.00 | 735.00 | | 619.00 |
DY Tax and social security liabilities | 8 980.00 | 7 019.00 | | 8 980.00 |
EA Other liabilities | | 397.00 | | |
EC TOTAL (IV) | 131 745.00 | 174 083.00 | | 131 745.00 |
EE Grand total (I to V) | 442 027.00 | 424 909.00 | | 442 027.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 179 178.00 | | 179 178.00 | 179 178.00 |
FJ Net sales | 179 178.00 | | 179 178.00 | 179 178.00 |
FR Total operating income (I) | | | 179 178.00 | |
FW Other purchases and external expenses | | | 3 651.00 | |
FX Taxes, duties, and similar payments | | | 6 246.00 | |
FY Salaries and Wages | | | 95 356.00 | |
FZ Social Security Contributions | | | 57 635.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 162 891.00 | |
GG - OPERATING RESULT (I - II) | | | 16 287.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 009.00 | |
GP Total financial income (V) | | | 51 009.00 | |
GR Interest and similar expenses | | | 5 794.00 | |
GU Total financial expenses (VI) | | | 5 794.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 215.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 502.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 96.00 | | |
HD Total exceptional income (VII) | | 96.00 | | |
HG Exceptional depreciation and provisions | 360.00 | 360.00 | | 360.00 |
HH Total exceptional expenses (VIII) | 360.00 | 360.00 | | 360.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -360.00 | -264.00 | | -360.00 |
HK Income tax | 2 046.00 | 1 619.00 | | 2 046.00 |
HL TOTAL REVENUE (I + III + V + VII) | 230 187.00 | 212 719.00 | | 230 187.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 171 091.00 | 156 044.00 | | 171 091.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 096.00 | 56 674.00 | | 59 096.00 |
| |
| 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 | 301 800.00 | | | 301 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 301 800.00 | |
I4 DECREASES Grand Total | | | 301 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 301 800.00 | | | 301 800.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 1 440.00 | 360.00 | | 1 440.00 |
7C Grand total | 1 440.00 | 360.00 | | 1 440.00 |
UJ - Exceptional | | 360.00 | | |
| |
| 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 | 619.00 | 619.00 | | 619.00 |
8E Income Taxes | 2 046.00 | 2 046.00 | | 2 046.00 |
UX Other trade receivables | 24 274.00 | | | 24 274.00 |
VB VAT | 106.00 | | | 106.00 |
VC Group and associates | 67 722.00 | | | 67 722.00 |
VH Loans with a maturity of more than one year at origin | 122 147.00 | 46 854.00 | 75 293.00 | 122 147.00 |
VK Loans repaid during the year | 43 312.00 | | | 43 312.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 92 101.00 | 92 101.00 | | 92 101.00 |
VW VAT | 6 934.00 | 6 934.00 | | 6 934.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 131 745.00 | 56 452.00 | 75 293.00 | 131 745.00 |
