| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 793.00 | 8 105.00 | 688.00 | 8 793.00 |
BJ TOTAL (I) | 353 143.00 | 8 105.00 | 345 038.00 | 353 143.00 |
BX Customers and related accounts | 46 980.00 | | 46 980.00 | 46 980.00 |
BZ Other receivables | 39 569.00 | | 39 569.00 | 39 569.00 |
CF Cash and cash equivalents | 1.00 | | 1.00 | 1.00 |
CH Prepaid expenses | 1 690.00 | | 1 690.00 | 1 690.00 |
CJ TOTAL (II) | 88 240.00 | | 88 240.00 | 88 240.00 |
CO Grand total (0 to V) | 441 383.00 | 8 105.00 | 433 278.00 | 441 383.00 |
CU Other investments | 344 350.00 | | 344 350.00 | 344 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 249 682.00 | 249 682.00 | | 249 682.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 20 468.00 | 20 468.00 | | 20 468.00 |
DH Retained earnings | -11 506.00 | -7 378.00 | | -11 506.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 139.00 | -4 128.00 | | 4 139.00 |
DL TOTAL (I) | 262 883.00 | 258 745.00 | | 262 883.00 |
DU Loans and Debts from Credit Institutions (3) | 3 688.00 | 8 889.00 | | 3 688.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97 456.00 | 80 556.00 | | 97 456.00 |
DX Trade payables and related accounts | 3 891.00 | 3 816.00 | | 3 891.00 |
DY Tax and social security liabilities | 61 351.00 | 59 548.00 | | 61 351.00 |
EA Other liabilities | 1 009.00 | 1 424.00 | | 1 009.00 |
EB Prepaid income (2) | 3 000.00 | 3 000.00 | | 3 000.00 |
EC TOTAL (IV) | 170 395.00 | 157 233.00 | | 170 395.00 |
EE Grand total (I to V) | 433 278.00 | 415 978.00 | | 433 278.00 |
EI Including equity loans | 97 456.00 | | | 97 456.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 136 737.00 | | 136 737.00 | 136 737.00 |
FJ Net sales | 136 737.00 | | 136 737.00 | 136 737.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 136 737.00 | |
FW Other purchases and external expenses | | | 45 435.00 | |
FX Taxes, duties, and similar payments | | | 1 098.00 | |
FY Salaries and Wages | | | 60 605.00 | |
FZ Social Security Contributions | | | 23 679.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 118.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 131 939.00 | |
GG - OPERATING RESULT (I - II) | | | 4 798.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 273.00 | |
GP Total financial income (V) | | | 273.00 | |
GR Interest and similar expenses | | | 204.00 | |
GU Total financial expenses (VI) | | | 204.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 70.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 868.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 112.00 | 330.00 | | 112.00 |
HD Total exceptional income (VII) | 112.00 | 330.00 | | 112.00 |
HE Exceptional expenses on management operations | 842.00 | 552.00 | | 842.00 |
HH Total exceptional expenses (VIII) | 842.00 | 552.00 | | 842.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -730.00 | -221.00 | | -730.00 |
HL TOTAL REVENUE (I + III + V + VII) | 137 122.00 | 131 697.00 | | 137 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 132 986.00 | 135 825.00 | | 132 986.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 136.00 | -4 128.00 | | 4 136.00 |
| |
| 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 | 353 143.00 | | | 353 143.00 |
I3 DECREASES Total Financial Fixed Assets | | | 344 350.00 | |
I4 DECREASES Grand Total | | | 353 143.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 793.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 793.00 | | | 8 793.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 344 350.00 | | | 344 350.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 987.00 | 1 118.00 | | 6 987.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 987.00 | 1 118.00 | | 6 987.00 |
| |
| 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 | 3 891.00 | 3 891.00 | | 3 891.00 |
8C Staff and Related Accounts | 30 181.00 | 30 181.00 | | 30 181.00 |
8D Social Security and Other Social Organizations | 20 687.00 | 20 687.00 | | 20 687.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 009.00 | 1 009.00 | | 1 009.00 |
8L Deferred income | 3 000.00 | 3 000.00 | | 3 000.00 |
UX Other trade receivables | 46 980.00 | 46 980.00 | | 46 980.00 |
VB VAT | 622.00 | 622.00 | | 622.00 |
VG Loans with a maturity of up to one year at origin | 107.00 | 107.00 | | 107.00 |
VH Loans with a maturity of more than one year at origin | 3 580.00 | 3 580.00 | | 3 580.00 |
VI Group and Associates | 97 456.00 | | 97 456.00 | 97 456.00 |
VK Loans repaid during the year | 5 223.00 | | | 5 223.00 |
VP Miscellaneous | 2 009.00 | 2 009.00 | | 2 009.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 117.00 | 1 117.00 | | 1 117.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 36 938.00 | 17 938.00 | 19 000.00 | 36 938.00 |
VS Prepaid expenses | 1 690.00 | 1 690.00 | | 1 690.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 88 239.00 | 69 239.00 | 19 000.00 | 88 239.00 |
VW VAT | 9 366.00 | 9 366.00 | | 9 366.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 395.00 | 72 939.00 | 97 456.00 | 170 395.00 |
