| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 39 402.00 | 19 329.00 | 20 072.00 | 39 402.00 |
BH Other financial assets | 5 028.00 | | 5 028.00 | 5 028.00 |
BJ TOTAL (I) | 2 101 890.00 | 19 329.00 | 2 082 560.00 | 2 101 890.00 |
BX Customers and related accounts | 249 489.00 | | 249 489.00 | 249 489.00 |
BZ Other receivables | 5 726.00 | | 5 726.00 | 5 726.00 |
CF Cash and cash equivalents | 34 593.00 | | 34 593.00 | 34 593.00 |
CH Prepaid expenses | 764.00 | | 764.00 | 764.00 |
CJ TOTAL (II) | 290 572.00 | | 290 572.00 | 290 572.00 |
CO Grand total (0 to V) | 2 392 461.00 | 19 329.00 | 2 373 132.00 | 2 392 461.00 |
CU Other investments | 2 057 460.00 | | 2 057 460.00 | 2 057 460.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 168 480.00 | 168 480.00 | | 168 480.00 |
DB Share, merger, contribution premiums, etc. | 58 448.00 | 58 448.00 | | 58 448.00 |
DD Legal reserve (1) | 16 848.00 | 16 848.00 | | 16 848.00 |
DH Retained earnings | 461 690.00 | 292 296.00 | | 461 690.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 193 724.00 | 169 395.00 | | 193 724.00 |
DL TOTAL (I) | 899 190.00 | 705 466.00 | | 899 190.00 |
DU Loans and Debts from Credit Institutions (3) | 1 201 919.00 | 1 410 154.00 | | 1 201 919.00 |
DX Trade payables and related accounts | 7 382.00 | 7 032.00 | | 7 382.00 |
DY Tax and social security liabilities | 264 641.00 | 220 461.00 | | 264 641.00 |
EC TOTAL (IV) | 1 473 942.00 | 1 637 646.00 | | 1 473 942.00 |
EE Grand total (I to V) | 2 373 132.00 | 2 343 113.00 | | 2 373 132.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 767 941.00 | | 767 941.00 | 767 941.00 |
FJ Net sales | 767 941.00 | | 767 941.00 | 767 941.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 52.00 | |
FR Total operating income (I) | | | 767 993.00 | |
FU Purchases of raw materials and other supplies | | | 4 327.00 | |
FW Other purchases and external expenses | | | 23 227.00 | |
FX Taxes, duties, and similar payments | | | 6 115.00 | |
FY Salaries and Wages | | | 383 142.00 | |
FZ Social Security Contributions | | | 173 072.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 924.00 | |
GF Total Operating Expenses (II) | | | 596 808.00 | |
GG - OPERATING RESULT (I - II) | | | 171 185.00 | |
GK Income from other securities and fixed asset receivables | | | 14.00 | |
GL Other interest and similar income | | | 86 774.00 | |
GP Total financial income (V) | | | 86 788.00 | |
GR Interest and similar expenses | | | 26 389.00 | |
GU Total financial expenses (VI) | | | 26 389.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 400.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 231 585.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 746.00 | 651.00 | | 4 746.00 |
HD Total exceptional income (VII) | 4 746.00 | 651.00 | | 4 746.00 |
HE Exceptional expenses on management operations | 396.00 | 1 487.00 | | 396.00 |
HH Total exceptional expenses (VIII) | 396.00 | 1 487.00 | | 396.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 350.00 | -836.00 | | 4 350.00 |
HK Income tax | 42 211.00 | 8 405.00 | | 42 211.00 |
HL TOTAL REVENUE (I + III + V + VII) | 859 527.00 | 843 333.00 | | 859 527.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 665 804.00 | 673 939.00 | | 665 804.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 193 724.00 | 169 395.00 | | 193 724.00 |
| |
| 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 | 2 101 876.00 | | 14.00 | 2 101 876.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 062 488.00 | |
I4 DECREASES Grand Total | | | 2 101 890.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 402.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 402.00 | | | 39 402.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 062 474.00 | | 14.00 | 2 062 474.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 405.00 | 6 924.00 | | 12 405.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 405.00 | 6 924.00 | | 12 405.00 |
| |
| 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 | 7 382.00 | 7 382.00 | | 7 382.00 |
8C Staff and Related Accounts | 113 297.00 | 113 297.00 | | 113 297.00 |
8D Social Security and Other Social Organizations | 76 045.00 | 76 045.00 | | 76 045.00 |
8E Income Taxes | 33 806.00 | 33 806.00 | | 33 806.00 |
UT Other financial assets | 5 028.00 | 5 028.00 | | 5 028.00 |
UX Other trade receivables | 249 489.00 | | | 249 489.00 |
VB VAT | 980.00 | | | 980.00 |
VH Loans with a maturity of more than one year at origin | 1 201 919.00 | 240 903.00 | 961 016.00 | 1 201 919.00 |
VK Loans repaid during the year | 206 311.00 | | | 206 311.00 |
VP Miscellaneous | 4 746.00 | | | 4 746.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VS Prepaid expenses | 764.00 | | | 764.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | | 261 007.00 | | |
VW VAT | 41 232.00 | 41 232.00 | | 41 232.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 473 942.00 | 512 926.00 | 961 016.00 | 1 473 942.00 |
