| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 354.00 | 2 320.00 | 1 034.00 | 3 354.00 |
BD Other fixed assets | 66 329.00 | 38 083.00 | 28 246.00 | 66 329.00 |
BJ TOTAL (I) | 69 683.00 | 40 403.00 | 29 280.00 | 69 683.00 |
BX Customers and related accounts | 8 816.00 | | 8 816.00 | 8 816.00 |
CD Marketable securities | 822 426.00 | 7 116.00 | 815 311.00 | 822 426.00 |
CF Cash and cash equivalents | 193 557.00 | | 193 557.00 | 193 557.00 |
CJ TOTAL (II) | 1 024 800.00 | 7 116.00 | 1 017 684.00 | 1 024 800.00 |
CO Grand total (0 to V) | 1 094 483.00 | 47 519.00 | 1 046 964.00 | 1 094 483.00 |
| |
| 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 |
DC Revaluation differences | 27 074.00 | 27 074.00 | | 27 074.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 460 131.00 | 430 006.00 | | 460 131.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 417.00 | 30 126.00 | | 31 417.00 |
DL TOTAL (I) | 573 622.00 | 542 206.00 | | 573 622.00 |
DP Provisions for Risks | 17 347.00 | | | 17 347.00 |
DR TOTAL (IV) | 17 347.00 | | | 17 347.00 |
DU Loans and Debts from Credit Institutions (3) | 1 565.00 | 1 141.00 | | 1 565.00 |
DV Miscellaneous Loans and Financial Debts (4) | 431 057.00 | 522 122.00 | | 431 057.00 |
DX Trade payables and related accounts | 14 320.00 | 29 949.00 | | 14 320.00 |
DY Tax and social security liabilities | 4 709.00 | 7 963.00 | | 4 709.00 |
EB Prepaid income (2) | 4 344.00 | 4 344.00 | | 4 344.00 |
EC TOTAL (IV) | 455 995.00 | 565 518.00 | | 455 995.00 |
EE Grand total (I to V) | 1 046 964.00 | 1 107 724.00 | | 1 046 964.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 55 088.00 | |
FJ Net sales | | | 55 088.00 | |
FQ Other income | | | 708.00 | |
FR Total operating income (I) | | | 55 796.00 | |
FW Other purchases and external expenses | | | 23 925.00 | |
FX Taxes, duties, and similar payments | | | 5 214.00 | |
GB Operating Expenses - Provisions | | | 17 996.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 47 135.00 | |
GG - OPERATING RESULT (I - II) | | | 8 660.00 | |
GP Total financial income (V) | | | 49 272.00 | |
GU Total financial expenses (VI) | | | 20 188.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 084.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 745.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 328.00 | 5 303.00 | | 6 328.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105 068.00 | 169 844.00 | | 105 068.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 651.00 | 139 718.00 | | 73 651.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 417.00 | 30 126.00 | | 31 417.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 754.00 | 649.00 | | 39 754.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 754.00 | 649.00 | | 39 754.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | | 17 347.00 | | |
7B Total provisions for depreciation | 13 453.00 | 7 116.00 | 13 453.00 | 13 453.00 |
7C Grand total | 13 453.00 | 24 463.00 | 13 453.00 | 13 453.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 431 057.00 | 16 055.00 | | 431 057.00 |
8B Suppliers and Related Accounts | 14 320.00 | 14 320.00 | | 14 320.00 |
VG Loans with a maturity of up to one year at origin | 1 565.00 | 1 565.00 | | 1 565.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 709.00 | 4 709.00 | | 4 709.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 816.00 | 8 816.00 | | 8 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 451 651.00 | 36 649.00 | | 451 651.00 |
