| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 80 785.00 | 33 670.00 | 47 115.00 | 80 785.00 |
BD Other fixed assets | 2 500 000.00 | | 2 500 000.00 | 2 500 000.00 |
BH Other financial assets | 5 945.00 | | 5 945.00 | 5 945.00 |
BJ TOTAL (I) | 2 586 730.00 | 33 670.00 | 2 553 060.00 | 2 586 730.00 |
BZ Other receivables | 509 304.00 | | 509 304.00 | 509 304.00 |
CD Marketable securities | 150.00 | 8 910.00 | -8 760.00 | 150.00 |
CF Cash and cash equivalents | 9 370.00 | | 9 370.00 | 9 370.00 |
CH Prepaid expenses | 4 827.00 | | 4 827.00 | 4 827.00 |
CJ TOTAL (II) | 523 651.00 | 8 910.00 | 514 741.00 | 523 651.00 |
CO Grand total (0 to V) | 3 110 381.00 | 42 580.00 | 3 067 801.00 | 3 110 381.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 003.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 710 795.00 | 218 776.00 | | 710 795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 236 994.00 | 492 019.00 | | 236 994.00 |
DL TOTAL (I) | 1 057 789.00 | 820 795.00 | | 1 057 789.00 |
DU Loans and Debts from Credit Institutions (3) | 1 074 014.00 | 1 373 747.00 | | 1 074 014.00 |
DV Miscellaneous Loans and Financial Debts (4) | 794 721.00 | 1 021 143.00 | | 794 721.00 |
DX Trade payables and related accounts | 41 855.00 | 20 496.00 | | 41 855.00 |
DY Tax and social security liabilities | 99 422.00 | 132 467.00 | | 99 422.00 |
EA Other liabilities | | 88 200.00 | | |
EC TOTAL (IV) | 2 010 011.00 | 2 636 053.00 | | 2 010 011.00 |
EE Grand total (I to V) | 3 067 801.00 | 3 456 848.00 | | 3 067 801.00 |
EG Accrued income and payables due within one year | 1 295 725.00 | 1 307 026.00 | | 1 295 725.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 54 631.00 | 44 720.00 | | 54 631.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 768 000.00 | |
FJ Net sales | | | 768 000.00 | |
FQ Other income | | | 22 689.00 | |
FR Total operating income (I) | | | 790 689.00 | |
FW Other purchases and external expenses | | | 94 397.00 | |
FX Taxes, duties, and similar payments | | | 6 523.00 | |
FY Salaries and Wages | | | 297 819.00 | |
FZ Social Security Contributions | | | 155 443.00 | |
GB Operating Expenses - Provisions | | | 11 179.00 | |
GE Other Expenses | | | 317.00 | |
GF Total Operating Expenses (II) | | | 565 678.00 | |
GG - OPERATING RESULT (I - II) | | | 225 011.00 | |
GP Total financial income (V) | | | 5 653.00 | |
GU Total financial expenses (VI) | | | 41 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35 502.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 189 508.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 30 644.00 | | | 30 644.00 |
HH Total exceptional expenses (VIII) | 69 508.00 | 90.00 | | 69 508.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -38 864.00 | -90.00 | | -38 864.00 |
HK Income tax | -86 350.00 | 212 742.00 | | -86 350.00 |
HL TOTAL REVENUE (I + III + V + VII) | 826 986.00 | 1 400 325.00 | | 826 986.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 589 992.00 | 908 306.00 | | 589 992.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 236 994.00 | 492 019.00 | | 236 994.00 |
| |
| 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 | 2 585 250.00 | 1 480.00 | | 2 585 250.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 505 945.00 | |
I4 DECREASES Grand Total | | | 2 586 730.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 80 785.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 79 305.00 | 1 480.00 | | 79 305.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 505 945.00 | | | 2 505 945.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 490.00 | 11 179.00 | | 22 490.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 490.00 | 11 179.00 | | 22 490.00 |
| |
| 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 | 41 855.00 | 41 855.00 | | 41 855.00 |
8K Other liabilities (including liabilities related to repo transactions) | 794 721.00 | 794 721.00 | | 794 721.00 |
UT Other financial assets | 5 945.00 | | 5 945.00 | 5 945.00 |
UX Other trade receivables | 509 304.00 | 509 304.00 | | 509 304.00 |
VG Loans with a maturity of up to one year at origin | 54 631.00 | 54 631.00 | | 54 631.00 |
VH Loans with a maturity of more than one year at origin | 1 019 383.00 | 305 097.00 | 714 286.00 | 1 019 383.00 |
VK Loans repaid during the year | 309 644.00 | | | 309 644.00 |
VQ Other Taxes, Duties, and Similar Debts | 99 422.00 | 99 422.00 | | 99 422.00 |
VS Prepaid expenses | 4 827.00 | 4 827.00 | | 4 827.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 520 076.00 | 514 132.00 | 5 945.00 | 520 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 010 011.00 | 1 295 725.00 | 714 286.00 | 2 010 011.00 |
