| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 245.00 | 4 785.00 | 5 460.00 | 10 245.00 |
BD Other fixed assets | 69.00 | | 69.00 | 69.00 |
BJ TOTAL (I) | 2 564 899.00 | 4 785.00 | 2 560 114.00 | 2 564 899.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 47 978.00 | | 47 978.00 | 47 978.00 |
BZ Other receivables | 300 075.00 | | 300 075.00 | 300 075.00 |
CF Cash and cash equivalents | 22 424.00 | | 22 424.00 | 22 424.00 |
CH Prepaid expenses | 379.00 | | 379.00 | 379.00 |
CJ TOTAL (II) | 370 857.00 | | 370 857.00 | 370 857.00 |
CO Grand total (0 to V) | 2 935 757.00 | 4 785.00 | 2 930 971.00 | 2 935 757.00 |
CU Other investments | 2 554 586.00 | | 2 554 586.00 | 2 554 586.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 359 212.00 | 2 359 212.00 | | 2 359 212.00 |
DD Legal reserve (1) | 6 946.00 | 3 645.00 | | 6 946.00 |
DG Other reserves | 101 979.00 | 54 254.00 | | 101 979.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 894.00 | 66 026.00 | | 12 894.00 |
DL TOTAL (I) | 2 481 031.00 | 2 483 137.00 | | 2 481 031.00 |
DU Loans and Debts from Credit Institutions (3) | 175 886.00 | 201 508.00 | | 175 886.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 515.00 | 2 693.00 | | 78 515.00 |
DX Trade payables and related accounts | 8 036.00 | 6 489.00 | | 8 036.00 |
DY Tax and social security liabilities | 123 480.00 | 128 692.00 | | 123 480.00 |
EA Other liabilities | 64 025.00 | 4 692.00 | | 64 025.00 |
EC TOTAL (IV) | 449 941.00 | 344 075.00 | | 449 941.00 |
EE Grand total (I to V) | 2 930 971.00 | 2 827 212.00 | | 2 930 971.00 |
EG Accrued income and payables due within one year | 304 600.00 | 171 164.00 | | 304 600.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 626 570.00 | | 626 570.00 | 626 570.00 |
FJ Net sales | 626 570.00 | | 626 570.00 | 626 570.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 367.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 630 944.00 | |
FU Purchases of raw materials and other supplies | | | 90.00 | |
FW Other purchases and external expenses | | | 51 937.00 | |
FX Taxes, duties, and similar payments | | | 9 672.00 | |
FY Salaries and Wages | | | 439 518.00 | |
FZ Social Security Contributions | | | 110 744.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 084.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 615 048.00 | |
GG - OPERATING RESULT (I - II) | | | 15 896.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 806.00 | |
GP Total financial income (V) | | | 2 806.00 | |
GR Interest and similar expenses | | | 7 282.00 | |
GU Total financial expenses (VI) | | | 7 282.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 367.00 | 9 476.00 | | 4 367.00 |
HB Exceptional income from capital transactions | 8.00 | | | 8.00 |
HD Total exceptional income (VII) | 8.00 | | | 8.00 |
HE Exceptional expenses on management operations | 1 357.00 | 607.00 | | 1 357.00 |
HF Exceptional expenses on capital transactions | 8.00 | | | 8.00 |
HH Total exceptional expenses (VIII) | 1 365.00 | 607.00 | | 1 365.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 357.00 | -607.00 | | -1 357.00 |
HK Income tax | -2 831.00 | 12 000.00 | | -2 831.00 |
HL TOTAL REVENUE (I + III + V + VII) | 633 758.00 | 655 529.00 | | 633 758.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 620 864.00 | 589 503.00 | | 620 864.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 894.00 | 66 026.00 | | 12 894.00 |
HP References: Equipment leasing | 5 835.00 | 5 835.00 | | 5 835.00 |
| |
| 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 | 2 562 657.00 | | 2 250.00 | 2 562 657.00 |
I3 DECREASES Total Financial Fixed Assets | | 8.00 | 2 554 654.00 | |
I4 DECREASES Grand Total | | 8.00 | 2 564 899.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 245.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 995.00 | | 2 250.00 | 7 995.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 554 662.00 | | | 2 554 662.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 701.00 | 3 084.00 | | 1 701.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 701.00 | 3 084.00 | | 1 701.00 |
| |
| 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 | 8 036.00 | 8 036.00 | | 8 036.00 |
8C Staff and Related Accounts | 50 059.00 | 50 059.00 | | 50 059.00 |
8D Social Security and Other Social Organizations | 50 942.00 | 50 942.00 | | 50 942.00 |
8K Other liabilities (including liabilities related to repo transactions) | 64 025.00 | 64 025.00 | | 64 025.00 |
UX Other trade receivables | 47 978.00 | 47 978.00 | | 47 978.00 |
UY Staff and related accounts | 5 606.00 | 5 606.00 | | 5 606.00 |
VB VAT | 12 052.00 | 12 052.00 | | 12 052.00 |
VC Group and associates | 238 303.00 | 238 303.00 | | 238 303.00 |
VG Loans with a maturity of up to one year at origin | 2 976.00 | 2 976.00 | | 2 976.00 |
VH Loans with a maturity of more than one year at origin | 172 910.00 | 27 569.00 | 115 244.00 | 172 910.00 |
VI Group and Associates | 78 515.00 | 78 515.00 | | 78 515.00 |
VK Loans repaid during the year | 27 090.00 | | | 27 090.00 |
VM Income taxes | 30 372.00 | 30 372.00 | | 30 372.00 |
VP Miscellaneous | 13 743.00 | 13 743.00 | | 13 743.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 932.00 | 3 932.00 | | 3 932.00 |
VS Prepaid expenses | 379.00 | 379.00 | | 379.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 348 433.00 | 348 433.00 | | 348 433.00 |
VW VAT | 18 547.00 | 18 547.00 | | 18 547.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 449 941.00 | 304 600.00 | 115 244.00 | 449 941.00 |
