| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 086.00 | 1 086.00 | | 1 086.00 |
BJ TOTAL (I) | 1 370 578.00 | 1 086.00 | 1 369 492.00 | 1 370 578.00 |
BX Customers and related accounts | 97 456.00 | | 97 456.00 | 97 456.00 |
BZ Other receivables | 11 143.00 | | 11 143.00 | 11 143.00 |
CF Cash and cash equivalents | 91 542.00 | | 91 542.00 | 91 542.00 |
CH Prepaid expenses | 5 580.00 | | 5 580.00 | 5 580.00 |
CJ TOTAL (II) | 205 721.00 | | 205 721.00 | 205 721.00 |
CO Grand total (0 to V) | 1 576 299.00 | 1 086.00 | 1 575 213.00 | 1 576 299.00 |
CS Evaluated investments - equity method | 1 369 492.00 | | 1 369 492.00 | 1 369 492.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 702 843.00 | 570 704.00 | | 702 843.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 142 117.00 | 132 139.00 | | 142 117.00 |
DL TOTAL (I) | 899 961.00 | 757 843.00 | | 899 961.00 |
DV Miscellaneous Loans and Financial Debts (4) | 575 805.00 | 683 052.00 | | 575 805.00 |
DX Trade payables and related accounts | 34 707.00 | 42 033.00 | | 34 707.00 |
DY Tax and social security liabilities | 12 420.00 | 30 471.00 | | 12 420.00 |
EA Other liabilities | 310.00 | 452.00 | | 310.00 |
EB Prepaid income (2) | 52 010.00 | 44 174.00 | | 52 010.00 |
EC TOTAL (IV) | 675 252.00 | 800 183.00 | | 675 252.00 |
EE Grand total (I to V) | 1 575 213.00 | 1 558 026.00 | | 1 575 213.00 |
EG Accrued income and payables due within one year | 675 252.00 | 800 183.00 | | 675 252.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 292 297.00 | |
FJ Net sales | | | 292 297.00 | |
FO Operating subsidies | | | 95 519.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 387 823.00 | |
FW Other purchases and external expenses | | | 120 890.00 | |
FX Taxes, duties, and similar payments | | | 801.00 | |
FY Salaries and Wages | | | 22 113.00 | |
FZ Social Security Contributions | | | 6 463.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 29 329.00 | |
GF Total Operating Expenses (II) | | | 179 596.00 | |
GG - OPERATING RESULT (I - II) | | | 208 227.00 | |
GR Interest and similar expenses | | | 9 686.00 | |
GU Total financial expenses (VI) | | | 9 886.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 886.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 198 341.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 124.00 | | | 124.00 |
HH Total exceptional expenses (VIII) | 124.00 | | | 124.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -124.00 | | | -124.00 |
HK Income tax | 56 100.00 | 53 834.00 | | 56 100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 387 823.00 | 400 481.00 | | 387 823.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 245 706.00 | 268 342.00 | | 245 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 142 117.00 | 132 139.00 | | 142 117.00 |
| |
| 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 | 1 370 578.00 | | | 1 370 578.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 369 492.00 | |
I4 DECREASES Grand Total | | | 1 370 578.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 086.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 086.00 | | | 1 086.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 369 492.00 | | | 1 369 492.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 086.00 | | | 1 086.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 086.00 | | | 1 086.00 |
| |
| 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 | 34 707.00 | 34 707.00 | | 34 707.00 |
8C Staff and Related Accounts | 2 461.00 | 2 461.00 | | 2 461.00 |
8D Social Security and Other Social Organizations | 5 481.00 | 5 481.00 | | 5 481.00 |
8K Other liabilities (including liabilities related to repo transactions) | 310.00 | 310.00 | | 310.00 |
8L Deferred income | 52 010.00 | 52 010.00 | | 52 010.00 |
UX Other trade receivables | 97 456.00 | | | 97 456.00 |
UY Staff and related accounts | 766.00 | | | 766.00 |
VB VAT | 6 407.00 | | | 6 407.00 |
VI Group and Associates | 575 805.00 | 575 805.00 | | 575 805.00 |
VM Income taxes | 1 951.00 | | | 1 951.00 |
VQ Other Taxes, Duties, and Similar Debts | 8.00 | 8.00 | | 8.00 |
VS Prepaid expenses | 5 580.00 | | | 5 580.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 114 179.00 | 114 179.00 | | 114 179.00 |
VW VAT | 4 470.00 | 4 470.00 | | 4 470.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 675 252.00 | 675 252.00 | | 675 252.00 |
