| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 750.00 | | 2 750.00 | 2 750.00 |
BJ TOTAL (I) | 1 265 676.00 | | 1 265 676.00 | 1 265 676.00 |
BX Customers and related accounts | 44 360.00 | | 44 360.00 | 44 360.00 |
BZ Other receivables | 104 186.00 | | 104 186.00 | 104 186.00 |
CF Cash and cash equivalents | 65 674.00 | | 65 674.00 | 65 674.00 |
CJ TOTAL (II) | 214 220.00 | | 214 220.00 | 214 220.00 |
CO Grand total (0 to V) | 1 483 196.00 | | 1 483 196.00 | 1 483 196.00 |
CS Evaluated investments - equity method | 1 262 926.00 | | 1 262 926.00 | 1 262 926.00 |
CW Deferred expenses or loan issuance costs | 3 300.00 | | 3 300.00 | 3 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 779 982.00 | 779 982.00 | | 779 982.00 |
DD Legal reserve (1) | 77 998.00 | 77 998.00 | | 77 998.00 |
DG Other reserves | 84 000.00 | 5 500.00 | | 84 000.00 |
DH Retained earnings | 152.00 | 149.00 | | 152.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 92 364.00 | 78 503.00 | | 92 364.00 |
DL TOTAL (I) | 1 034 496.00 | 942 132.00 | | 1 034 496.00 |
DU Loans and Debts from Credit Institutions (3) | 290 932.00 | 370 642.00 | | 290 932.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 183.00 | | |
DX Trade payables and related accounts | 60 074.00 | 60 343.00 | | 60 074.00 |
DY Tax and social security liabilities | 53 333.00 | 76 755.00 | | 53 333.00 |
EA Other liabilities | 44 360.00 | 49 122.00 | | 44 360.00 |
EC TOTAL (IV) | 448 700.00 | 557 044.00 | | 448 700.00 |
EE Grand total (I to V) | 1 483 196.00 | 1 499 176.00 | | 1 483 196.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 875 801.00 | |
FJ Net sales | | | 875 801.00 | |
FQ Other income | | | 2 702.00 | |
FR Total operating income (I) | | | 878 503.00 | |
FW Other purchases and external expenses | | | 522 529.00 | |
FX Taxes, duties, and similar payments | | | 4 155.00 | |
FY Salaries and Wages | | | 155 180.00 | |
FZ Social Security Contributions | | | 69 076.00 | |
GB Operating Expenses - Provisions | | | 1 100.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 752 040.00 | |
GG - OPERATING RESULT (I - II) | | | 126 463.00 | |
GP Total financial income (V) | | | 1 397.00 | |
GU Total financial expenses (VI) | | | 2 748.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 351.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 125 112.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 252.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 252.00 | | |
HK Income tax | 32 748.00 | 28 768.00 | | 32 748.00 |
HL TOTAL REVENUE (I + III + V + VII) | 879 900.00 | 869 555.00 | | 879 900.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 787 536.00 | 791 052.00 | | 787 536.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 92 364.00 | 78 503.00 | | 92 364.00 |
| |
| 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 | 1 265 676.00 | | | 1 265 676.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 265 676.00 | |
I4 DECREASES Grand Total | | | 1 265 676.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 265 676.00 | | | 1 265 676.00 |
| |
| 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 | 60 074.00 | 60 074.00 | | 60 074.00 |
8K Other liabilities (including liabilities related to repo transactions) | 44 360.00 | 44 360.00 | | 44 360.00 |
UT Other financial assets | 2 750.00 | | 2 750.00 | 2 750.00 |
UX Other trade receivables | 44 360.00 | 44 360.00 | | 44 360.00 |
VG Loans with a maturity of up to one year at origin | 215.00 | 215.00 | | 215.00 |
VH Loans with a maturity of more than one year at origin | 290 717.00 | 80 315.00 | 210 402.00 | 290 717.00 |
VK Loans repaid during the year | 79 691.00 | | | 79 691.00 |
VP Miscellaneous | 104 186.00 | 104 186.00 | | 104 186.00 |
VQ Other Taxes, Duties, and Similar Debts | 53 333.00 | 53 333.00 | | 53 333.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 151 296.00 | 148 546.00 | 2 750.00 | 151 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 448 700.00 | 238 297.00 | 210 402.00 | 448 700.00 |
