| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 700.00 | 700.00 | | 700.00 |
AT Other tangible assets | 62 718.00 | 26 735.00 | 35 984.00 | 62 718.00 |
BH Other financial assets | 16 510.00 | | 16 510.00 | 16 510.00 |
BJ TOTAL (I) | 3 281 428.00 | 27 435.00 | 3 253 994.00 | 3 281 428.00 |
BX Customers and related accounts | 60 131.00 | | 60 131.00 | 60 131.00 |
BZ Other receivables | 529 214.00 | | 529 214.00 | 529 214.00 |
CF Cash and cash equivalents | 2 273 746.00 | | 2 273 746.00 | 2 273 746.00 |
CH Prepaid expenses | 35 782.00 | | 35 782.00 | 35 782.00 |
CJ TOTAL (II) | 2 898 873.00 | | 2 898 873.00 | 2 898 873.00 |
CO Grand total (0 to V) | 6 180 301.00 | 27 435.00 | 6 152 867.00 | 6 180 301.00 |
CP Shares due in less than one year | 16 510.00 | | | 16 510.00 |
CU Other investments | 3 201 500.00 | | 3 201 500.00 | 3 201 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 472 000.00 | 2 472 000.00 | | 2 472 000.00 |
DD Legal reserve (1) | 205 495.00 | 163 356.00 | | 205 495.00 |
DG Other reserves | 1 598 000.00 | 1 598 000.00 | | 1 598 000.00 |
DH Retained earnings | 802.00 | 178.00 | | 802.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 875 891.00 | 842 762.00 | | 875 891.00 |
DL TOTAL (I) | 5 152 188.00 | 5 076 296.00 | | 5 152 188.00 |
DU Loans and Debts from Credit Institutions (3) | 38.00 | 33.00 | | 38.00 |
DV Miscellaneous Loans and Financial Debts (4) | 895 128.00 | 687 924.00 | | 895 128.00 |
DX Trade payables and related accounts | 19 140.00 | 19 258.00 | | 19 140.00 |
DY Tax and social security liabilities | 86 373.00 | 81 757.00 | | 86 373.00 |
EC TOTAL (IV) | 1 000 679.00 | 788 972.00 | | 1 000 679.00 |
EE Grand total (I to V) | 6 152 867.00 | 5 865 269.00 | | 6 152 867.00 |
EG Accrued income and payables due within one year | 1 000 679.00 | 788 972.00 | | 1 000 679.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 38.00 | 33.00 | | 38.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 603 335.00 | | 603 335.00 | 603 335.00 |
FJ Net sales | 603 335.00 | | 603 335.00 | 603 335.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 86 774.00 | |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 690 125.00 | |
FW Other purchases and external expenses | | | 174 167.00 | |
FX Taxes, duties, and similar payments | | | 13 766.00 | |
FY Salaries and Wages | | | 443 339.00 | |
FZ Social Security Contributions | | | 68 302.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 659.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 707 243.00 | |
GG - OPERATING RESULT (I - II) | | | -17 118.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 900 000.00 | |
GL Other interest and similar income | | | 14 557.00 | |
GP Total financial income (V) | | | 914 557.00 | |
GR Interest and similar expenses | | | 12 131.00 | |
GU Total financial expenses (VI) | | | 12 131.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 902 425.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 885 308.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 188.00 | 3 650.00 | | 4 188.00 |
HH Total exceptional expenses (VIII) | 4 188.00 | 3 650.00 | | 4 188.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 188.00 | -3 650.00 | | -4 188.00 |
HK Income tax | 5 228.00 | 22 307.00 | | 5 228.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 604 682.00 | 1 497 539.00 | | 1 604 682.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 728 790.00 | 654 778.00 | | 728 790.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 875 891.00 | 842 762.00 | | 875 891.00 |
| |
| 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 | 3 257 625.00 | | 23 803.00 | 3 257 625.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 218 010.00 | |
I4 DECREASES Grand Total | | | 3 281 428.00 | |
IO DECREASES Total including other intangible assets | | | 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 62 718.00 | |
KD ACQUISITIONS Total including other intangible assets | 700.00 | | | 700.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 915.00 | | 23 803.00 | 38 915.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 218 010.00 | | | 3 218 010.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 776.00 | 7 659.00 | | 19 776.00 |
PE DEPRECIATION Total including other intangible assets | 700.00 | | | 700.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 076.00 | 7 659.00 | | 19 076.00 |
| |
| 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 | 19 140.00 | 19 140.00 | | 19 140.00 |
8C Staff and Related Accounts | 19 575.00 | 19 575.00 | | 19 575.00 |
8D Social Security and Other Social Organizations | 41 997.00 | 41 997.00 | | 41 997.00 |
UT Other financial assets | 16 510.00 | 16 510.00 | | 16 510.00 |
UX Other trade receivables | 60 131.00 | 60 131.00 | | 60 131.00 |
UY Staff and related accounts | 5 356.00 | 5 356.00 | | 5 356.00 |
VB VAT | 2 504.00 | 2 504.00 | | 2 504.00 |
VC Group and associates | 497 828.00 | 497 828.00 | | 497 828.00 |
VG Loans with a maturity of up to one year at origin | 38.00 | 38.00 | | 38.00 |
VI Group and Associates | 895 128.00 | 895 128.00 | | 895 128.00 |
VM Income taxes | 23 526.00 | 23 526.00 | | 23 526.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 921.00 | 6 921.00 | | 6 921.00 |
VS Prepaid expenses | 35 782.00 | 35 782.00 | | 35 782.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 641 637.00 | 641 637.00 | | 641 637.00 |
VW VAT | 17 880.00 | 17 880.00 | | 17 880.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 000 679.00 | 1 000 679.00 | | 1 000 679.00 |
