| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 127 502.00 | 78 736.00 | 48 767.00 | 127 502.00 |
BJ TOTAL (I) | 5 357 502.00 | 78 736.00 | 5 278 767.00 | 5 357 502.00 |
BX Customers and related accounts | 139.00 | | 139.00 | 139.00 |
BZ Other receivables | 15 728.00 | | 15 728.00 | 15 728.00 |
CD Marketable securities | 1 200 000.00 | | 1 200 000.00 | 1 200 000.00 |
CF Cash and cash equivalents | 524 165.00 | | 524 165.00 | 524 165.00 |
CH Prepaid expenses | 2 241.00 | | 2 241.00 | 2 241.00 |
CJ TOTAL (II) | 1 742 273.00 | | 1 742 273.00 | 1 742 273.00 |
CO Grand total (0 to V) | 7 099 775.00 | 78 736.00 | 7 021 039.00 | 7 099 775.00 |
CU Other investments | 5 230 000.00 | | 5 230 000.00 | 5 230 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 750 000.00 | 3 750 000.00 | | 3 750 000.00 |
DD Legal reserve (1) | 142 295.00 | 138 635.00 | | 142 295.00 |
DG Other reserves | 2 703 601.00 | 2 634 062.00 | | 2 703 601.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 447.00 | 73 199.00 | | 33 447.00 |
DJ Investment subsidies | 1 263.00 | 2 263.00 | | 1 263.00 |
DL TOTAL (I) | 6 630 606.00 | 6 598 159.00 | | 6 630 606.00 |
DU Loans and Debts from Credit Institutions (3) | | 22.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 340 445.00 | 322 001.00 | | 340 445.00 |
DX Trade payables and related accounts | 10 738.00 | 3 262.00 | | 10 738.00 |
DY Tax and social security liabilities | 39 249.00 | 39 006.00 | | 39 249.00 |
EC TOTAL (IV) | 390 433.00 | 364 291.00 | | 390 433.00 |
EE Grand total (I to V) | 7 021 039.00 | 6 962 450.00 | | 7 021 039.00 |
EG Accrued income and payables due within one year | 390 433.00 | 364 291.00 | | 390 433.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 22.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 729 190.00 | | 729 190.00 | 729 190.00 |
FJ Net sales | 729 190.00 | | 729 190.00 | 729 190.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 681.00 | |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 751 888.00 | |
FW Other purchases and external expenses | | | 45 223.00 | |
FX Taxes, duties, and similar payments | | | 4 991.00 | |
FY Salaries and Wages | | | 695 521.00 | |
FZ Social Security Contributions | | | 22 014.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 890.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 790 642.00 | |
GG - OPERATING RESULT (I - II) | | | -38 754.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 59 640.00 | |
GL Other interest and similar income | | | 11 561.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 71 201.00 | |
GR Interest and similar expenses | | | | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 71 201.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 447.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 000.00 | 1 000.00 | | 1 000.00 |
HD Total exceptional income (VII) | 1 000.00 | 1 000.00 | | 1 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 000.00 | 1 000.00 | | 1 000.00 |
HK Income tax | | 6 723.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 824 089.00 | 839 106.00 | | 824 089.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 790 642.00 | 765 907.00 | | 790 642.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 447.00 | 73 199.00 | | 33 447.00 |
| |
| 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 | 5 357 502.00 | | | 5 357 502.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 230 000.00 | |
I4 DECREASES Grand Total | | | 5 357 502.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 127 502.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 127 502.00 | | | 127 502.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 230 000.00 | | | 5 230 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 846.00 | 22 890.00 | | 55 846.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 55 846.00 | 22 890.00 | | 55 846.00 |
| |
| 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 | 10 738.00 | 10 738.00 | | 10 738.00 |
8C Staff and Related Accounts | 17 006.00 | 17 006.00 | | 17 006.00 |
8D Social Security and Other Social Organizations | 10 216.00 | 10 216.00 | | 10 216.00 |
UX Other trade receivables | 139.00 | | | 139.00 |
UZ Social Security, other social security organizations | 980.00 | | | 980.00 |
VB VAT | 2 078.00 | | | 2 078.00 |
VI Group and Associates | 340 445.00 | 340 445.00 | | 340 445.00 |
VM Income taxes | 11 724.00 | | | 11 724.00 |
VP Miscellaneous | 946.00 | | | 946.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 201.00 | 1 201.00 | | 1 201.00 |
VS Prepaid expenses | 2 241.00 | | | 2 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 108.00 | 18 108.00 | | 18 108.00 |
VW VAT | 10 826.00 | 10 826.00 | | 10 826.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 390 433.00 | 390 433.00 | | 390 433.00 |
