| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 120.00 | 532.00 | 1 588.00 | 2 120.00 |
BB Receivables related to investments | 450 000.00 | | 450 000.00 | 450 000.00 |
BH Other financial assets | 158.00 | | 158.00 | 158.00 |
BJ TOTAL (I) | 452 279.00 | 532.00 | 451 747.00 | 452 279.00 |
BX Customers and related accounts | 1 916.00 | | 1 916.00 | 1 916.00 |
BZ Other receivables | 17 116.00 | | 17 116.00 | 17 116.00 |
CJ TOTAL (II) | 19 031.00 | | 19 031.00 | 19 031.00 |
CO Grand total (0 to V) | 471 310.00 | 532.00 | 470 778.00 | 471 310.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 105 611.00 | 78 470.00 | | 105 611.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 062.00 | 27 141.00 | | 31 062.00 |
DL TOTAL (I) | 147 672.00 | 116 611.00 | | 147 672.00 |
DU Loans and Debts from Credit Institutions (3) | 83 239.00 | 36 655.00 | | 83 239.00 |
DV Miscellaneous Loans and Financial Debts (4) | 133 799.00 | | | 133 799.00 |
DX Trade payables and related accounts | 17 851.00 | 30 877.00 | | 17 851.00 |
DY Tax and social security liabilities | 60 271.00 | 65 048.00 | | 60 271.00 |
EA Other liabilities | 27 947.00 | | | 27 947.00 |
EC TOTAL (IV) | 323 106.00 | 132 580.00 | | 323 106.00 |
EE Grand total (I to V) | 470 778.00 | 249 190.00 | | 470 778.00 |
EG Accrued income and payables due within one year | 323 106.00 | 111 964.00 | | 323 106.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 83 239.00 | 36 655.00 | | 83 239.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 85 596.00 | | 85 596.00 | 85 596.00 |
FJ Net sales | 85 596.00 | | 85 596.00 | 85 596.00 |
FO Operating subsidies | | | 556.00 | |
FQ Other income | | | 4 784.00 | |
FR Total operating income (I) | | | 90 937.00 | |
FW Other purchases and external expenses | | | 13 724.00 | |
FX Taxes, duties, and similar payments | | | 1 476.00 | |
FY Salaries and Wages | | | 29 786.00 | |
FZ Social Security Contributions | | | 9 148.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 424.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 54 560.00 | |
GG - OPERATING RESULT (I - II) | | | 36 377.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 960.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 5 960.00 | |
GR Interest and similar expenses | | | 714.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 714.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 246.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 623.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 042.00 | 2 141.00 | | 4 042.00 |
HH Total exceptional expenses (VIII) | 4 042.00 | 2 141.00 | | 4 042.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 042.00 | -2 141.00 | | -4 042.00 |
HK Income tax | 6 520.00 | 5 033.00 | | 6 520.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 897.00 | 80 710.00 | | 96 897.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 835.00 | 53 569.00 | | 65 835.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 062.00 | 27 141.00 | | 31 062.00 |
| |
| 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 | 452 279.00 | | | 452 279.00 |
I3 DECREASES Total Financial Fixed Assets | | | 450 159.00 | |
I4 DECREASES Grand Total | | | 452 279.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 120.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 120.00 | | | 2 120.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 450 159.00 | | | 450 159.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 108.00 | 424.00 | | 108.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 108.00 | 424.00 | | 108.00 |
| |
| 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 | 17 851.00 | 17 851.00 | | 17 851.00 |
8D Social Security and Other Social Organizations | 24 271.00 | 24 271.00 | | 24 271.00 |
8E Income Taxes | 27 583.00 | 27 583.00 | | 27 583.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 947.00 | 27 947.00 | | 27 947.00 |
UL Receivables related to investments | 450 000.00 | | 450 000.00 | 450 000.00 |
UT Other financial assets | 158.00 | 158.00 | | 158.00 |
UX Other trade receivables | 1 916.00 | 1 916.00 | | 1 916.00 |
UY Staff and related accounts | 256.00 | 256.00 | | 256.00 |
VB VAT | 4 890.00 | 4 890.00 | | 4 890.00 |
VG Loans with a maturity of up to one year at origin | 83 239.00 | 83 239.00 | | 83 239.00 |
VI Group and Associates | 133 799.00 | 133 799.00 | | 133 799.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 310.00 | 2 310.00 | | 2 310.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 969.00 | 11 969.00 | | 11 969.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 469 189.00 | 19 189.00 | 450 000.00 | 469 189.00 |
VW VAT | 6 107.00 | 6 107.00 | | 6 107.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 323 106.00 | 323 106.00 | | 323 106.00 |
