| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 86 567.00 | 22 938.00 | 63 629.00 | 86 567.00 |
BH Other financial assets | 1 450.00 | | 1 450.00 | 1 450.00 |
BJ TOTAL (I) | 13 088 017.00 | 22 938.00 | 13 065 079.00 | 13 088 017.00 |
BX Customers and related accounts | 38 420.00 | | 38 420.00 | 38 420.00 |
BZ Other receivables | 12 390.00 | | 12 390.00 | 12 390.00 |
CF Cash and cash equivalents | 50 808.00 | | 50 808.00 | 50 808.00 |
CH Prepaid expenses | 497.00 | | 497.00 | 497.00 |
CJ TOTAL (II) | 102 115.00 | | 102 115.00 | 102 115.00 |
CO Grand total (0 to V) | 13 190 132.00 | 22 938.00 | 13 167 194.00 | 13 190 132.00 |
CP Shares due in less than one year | 1 450.00 | | | 1 450.00 |
CU Other investments | 13 000 000.00 | | 13 000 000.00 | 13 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 700 000.00 | 10 700 000.00 | | 10 700 000.00 |
DD Legal reserve (1) | 24 305.00 | 19 083.00 | | 24 305.00 |
DH Retained earnings | 461 794.00 | 362 574.00 | | 461 794.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 315 190.00 | 104 442.00 | | 315 190.00 |
DL TOTAL (I) | 11 501 289.00 | 11 186 099.00 | | 11 501 289.00 |
DU Loans and Debts from Credit Institutions (3) | 43 043.00 | 53 739.00 | | 43 043.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 456 251.00 | 1 792 399.00 | | 1 456 251.00 |
DX Trade payables and related accounts | 15 835.00 | 16 262.00 | | 15 835.00 |
DY Tax and social security liabilities | 150 775.00 | 118 251.00 | | 150 775.00 |
EC TOTAL (IV) | 1 665 904.00 | 1 980 652.00 | | 1 665 904.00 |
EE Grand total (I to V) | 13 167 194.00 | 13 166 751.00 | | 13 167 194.00 |
EG Accrued income and payables due within one year | 1 633 859.00 | 1 429 748.00 | | 1 633 859.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 865 000.00 | | 865 000.00 | 865 000.00 |
FJ Net sales | 865 000.00 | | 865 000.00 | 865 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 865 002.00 | |
FW Other purchases and external expenses | | | 86 607.00 | |
FX Taxes, duties, and similar payments | | | 5 910.00 | |
FY Salaries and Wages | | | 208 229.00 | |
FZ Social Security Contributions | | | 103 033.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 332.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 421 115.00 | |
GG - OPERATING RESULT (I - II) | | | 443 888.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13.00 | |
GP Total financial income (V) | | | 13.00 | |
GR Interest and similar expenses | | | 8 448.00 | |
GU Total financial expenses (VI) | | | 8 448.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 434.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 435 453.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 335.00 | | | 335.00 |
HD Total exceptional income (VII) | 335.00 | | | 335.00 |
HE Exceptional expenses on management operations | 350.00 | 221.00 | | 350.00 |
HH Total exceptional expenses (VIII) | 350.00 | 221.00 | | 350.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15.00 | -221.00 | | -15.00 |
HK Income tax | 120 248.00 | 38 324.00 | | 120 248.00 |
HL TOTAL REVENUE (I + III + V + VII) | 865 351.00 | 665 419.00 | | 865 351.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 550 161.00 | 560 978.00 | | 550 161.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 315 190.00 | 104 442.00 | | 315 190.00 |
| |
| 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 | 13 088 017.00 | | | 13 088 017.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 001 450.00 | |
I4 DECREASES Grand Total | | | 13 088 017.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 86 567.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 86 567.00 | | | 86 567.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 001 450.00 | | | 13 001 450.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 606.00 | 17 332.00 | | 5 606.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 606.00 | 17 332.00 | | 5 606.00 |
| |
| 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 | 15 835.00 | 15 835.00 | | 15 835.00 |
8C Staff and Related Accounts | 14 938.00 | 14 938.00 | | 14 938.00 |
8D Social Security and Other Social Organizations | 27 151.00 | 27 151.00 | | 27 151.00 |
8E Income Taxes | 83 216.00 | 83 216.00 | | 83 216.00 |
UT Other financial assets | 1 450.00 | 1 450.00 | | 1 450.00 |
UX Other trade receivables | 38 420.00 | 38 420.00 | | 38 420.00 |
VB VAT | 11 471.00 | 11 471.00 | | 11 471.00 |
VC Group and associates | 919.00 | 919.00 | | 919.00 |
VG Loans with a maturity of up to one year at origin | 140.00 | 140.00 | | 140.00 |
VH Loans with a maturity of more than one year at origin | 42 904.00 | 10 859.00 | 32 045.00 | 42 904.00 |
VI Group and Associates | 1 456 251.00 | 1 456 251.00 | | 1 456 251.00 |
VJ Loans taken out during the year | 10 794.00 | | | 10 794.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 839.00 | 2 839.00 | | 2 839.00 |
VS Prepaid expenses | 497.00 | 497.00 | | 497.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 756.00 | 52 756.00 | 32 045.00 | 52 756.00 |
VW VAT | 22 631.00 | 22 631.00 | | 22 631.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 665 904.00 | 1 633 859.00 | 32 045.00 | 1 665 904.00 |
