| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 870.00 | 3 409.00 | 1 460.00 | 4 870.00 |
BD Other fixed assets | 4 760.00 | | 4 760.00 | 4 760.00 |
BH Other financial assets | 1 728.00 | | 1 728.00 | 1 728.00 |
BJ TOTAL (I) | 2 403 745.00 | 3 409.00 | 2 400 336.00 | 2 403 745.00 |
BX Customers and related accounts | 107 321.00 | | 107 321.00 | 107 321.00 |
BZ Other receivables | 134 584.00 | | 134 584.00 | 134 584.00 |
CF Cash and cash equivalents | 48 745.00 | | 48 745.00 | 48 745.00 |
CJ TOTAL (II) | 290 650.00 | | 290 650.00 | 290 650.00 |
CO Grand total (0 to V) | 2 694 395.00 | 3 409.00 | 2 690 986.00 | 2 694 395.00 |
CU Other investments | 2 392 388.00 | | 2 392 388.00 | 2 392 388.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DE Statutory or contractual reserves | 2 214 505.00 | 1 973 079.00 | | 2 214 505.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 165 485.00 | 241 426.00 | | 165 485.00 |
DL TOTAL (I) | 2 388 790.00 | 2 223 305.00 | | 2 388 790.00 |
DU Loans and Debts from Credit Institutions (3) | 155 961.00 | 373 155.00 | | 155 961.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 995.00 | 10 589.00 | | 82 995.00 |
DX Trade payables and related accounts | 1 301.00 | 1 163.00 | | 1 301.00 |
DY Tax and social security liabilities | 61 939.00 | 53 715.00 | | 61 939.00 |
EC TOTAL (IV) | 302 197.00 | 438 622.00 | | 302 197.00 |
EE Grand total (I to V) | 2 690 986.00 | 2 661 927.00 | | 2 690 986.00 |
EI Including equity loans | 82 995.00 | | | 82 995.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 282 000.00 | |
FJ Net sales | | | 282 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 521.00 | |
FR Total operating income (I) | | | 288 521.00 | |
FW Other purchases and external expenses | | | 27 524.00 | |
FX Taxes, duties, and similar payments | | | 794.00 | |
FY Salaries and Wages | | | 136 000.00 | |
FZ Social Security Contributions | | | 83 726.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 606.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 248 650.00 | |
GG - OPERATING RESULT (I - II) | | | 39 871.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 140 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 140 000.00 | |
GR Interest and similar expenses | | | 8 636.00 | |
GU Total financial expenses (VI) | | | 8 636.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 131 364.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 171 235.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 750.00 | 17 605.00 | | 5 750.00 |
HL TOTAL REVENUE (I + III + V + VII) | 428 521.00 | 465 000.00 | | 428 521.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 263 036.00 | 223 574.00 | | 263 036.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 165 485.00 | 241 426.00 | | 165 485.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 803.00 | 606.00 | | 2 803.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 803.00 | 606.00 | | 2 803.00 |
| |
| 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 | 1 301.00 | 1 301.00 | | 1 301.00 |
8K Other liabilities (including liabilities related to repo transactions) | 82 995.00 | 82 995.00 | | 82 995.00 |
UT Other financial assets | 1 728.00 | | 1 728.00 | 1 728.00 |
UX Other trade receivables | 107 321.00 | | | 107 321.00 |
VH Loans with a maturity of more than one year at origin | 155 961.00 | 133 529.00 | 22 433.00 | 155 961.00 |
VK Loans repaid during the year | 217 043.00 | | | 217 043.00 |
VP Miscellaneous | 134 584.00 | | | 134 584.00 |
VQ Other Taxes, Duties, and Similar Debts | 61 939.00 | 61 939.00 | | 61 939.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 243 633.00 | 241 905.00 | 1 728.00 | 243 633.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 302 197.00 | 279 764.00 | 22 433.00 | 302 197.00 |
