| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1.00 | | 1.00 | 1.00 |
BD Other fixed assets | 5 565.00 | | 5 565.00 | 5 565.00 |
BJ TOTAL (I) | 375 166.00 | | 375 166.00 | 375 166.00 |
BX Customers and related accounts | 133 980.00 | | 133 980.00 | 133 980.00 |
BZ Other receivables | 19 716.00 | | 19 716.00 | 19 716.00 |
CD Marketable securities | 16 992.00 | | 16 992.00 | 16 992.00 |
CF Cash and cash equivalents | 48 918.00 | | 48 918.00 | 48 918.00 |
CJ TOTAL (II) | 219 606.00 | | 219 606.00 | 219 606.00 |
CO Grand total (0 to V) | 594 773.00 | | 594 773.00 | 594 773.00 |
CU Other investments | 369 600.00 | | 369 600.00 | 369 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 61 000.00 | | | 61 000.00 |
DD Legal reserve (1) | 6 100.00 | | | 6 100.00 |
DH Retained earnings | 457 349.00 | | | 457 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 365.00 | | | 12 365.00 |
DL TOTAL (I) | 536 814.00 | | | 536 814.00 |
DU Loans and Debts from Credit Institutions (3) | 103.00 | | | 103.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 408.00 | | | 27 408.00 |
DX Trade payables and related accounts | 2 610.00 | | | 2 610.00 |
DY Tax and social security liabilities | 27 836.00 | | | 27 836.00 |
EC TOTAL (IV) | 57 958.00 | | | 57 958.00 |
EE Grand total (I to V) | 594 773.00 | | | 594 773.00 |
EG Accrued income and payables due within one year | 57 958.00 | | | 57 958.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 103.00 | | | 103.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 226 694.00 | | 226 694.00 | 226 694.00 |
FJ Net sales | 226 694.00 | | 226 694.00 | 226 694.00 |
FQ Other income | | | 33.00 | |
FR Total operating income (I) | | | 226 727.00 | |
FW Other purchases and external expenses | | | 6 431.00 | |
FX Taxes, duties, and similar payments | | | 449.00 | |
FY Salaries and Wages | | | 132 000.00 | |
FZ Social Security Contributions | | | 124 772.00 | |
GF Total Operating Expenses (II) | | | 263 652.00 | |
GG - OPERATING RESULT (I - II) | | | -36 925.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 667.00 | |
GP Total financial income (V) | | | 49 667.00 | |
GR Interest and similar expenses | | | 376.00 | |
GU Total financial expenses (VI) | | | 376.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 290.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 365.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 124 772.00 | | | 124 772.00 |
HL TOTAL REVENUE (I + III + V + VII) | 276 394.00 | | | 276 394.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 264 029.00 | | | 264 029.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 365.00 | | | 12 365.00 |
| |
| 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 | 375 166.00 | | | 375 166.00 |
I3 DECREASES Total Financial Fixed Assets | | | 375 165.00 | |
I4 DECREASES Grand Total | | | 375 166.00 | |
IO DECREASES Total including other intangible assets | | | 1.00 | |
KD ACQUISITIONS Total including other intangible assets | 1.00 | | | 1.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 375 165.00 | | | 375 165.00 |
| |
| 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 | 2 610.00 | 2 610.00 | | 2 610.00 |
8D Social Security and Other Social Organizations | 2 292.00 | 2 292.00 | | 2 292.00 |
UX Other trade receivables | 133 980.00 | | | 133 980.00 |
VB VAT | 149.00 | | | 149.00 |
VC Group and associates | 19 567.00 | | | 19 567.00 |
VG Loans with a maturity of up to one year at origin | 103.00 | 103.00 | | 103.00 |
VI Group and Associates | 27 408.00 | 27 408.00 | | 27 408.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 153 696.00 | 153 696.00 | | 153 696.00 |
VW VAT | 25 544.00 | 25 544.00 | | 25 544.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 958.00 | 57 958.00 | | 57 958.00 |
