| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 44 509.00 | 29 559.00 | 14 950.00 | 44 509.00 |
BH Other financial assets | 1 049.00 | | 1 049.00 | 1 049.00 |
BJ TOTAL (I) | 57 416.00 | 29 559.00 | 27 858.00 | 57 416.00 |
BX Customers and related accounts | 48 000.00 | | 48 000.00 | 48 000.00 |
BZ Other receivables | 1 323 596.00 | | 1 323 596.00 | 1 323 596.00 |
CF Cash and cash equivalents | 1 484.00 | | 1 484.00 | 1 484.00 |
CH Prepaid expenses | 2 061.00 | | 2 061.00 | 2 061.00 |
CJ TOTAL (II) | 1 375 141.00 | | 1 375 141.00 | 1 375 141.00 |
CO Grand total (0 to V) | 1 432 555.00 | 29 559.00 | 1 402 996.00 | 1 432 555.00 |
CU Other investments | 11 857.00 | | 11 857.00 | 11 857.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 87 622.00 | 87 622.00 | | 87 622.00 |
DB Share, merger, contribution premiums, etc. | 190 101.00 | 190 101.00 | | 190 101.00 |
DD Legal reserve (1) | 8 762.00 | 8 762.00 | | 8 762.00 |
DG Other reserves | 521 634.00 | 518 793.00 | | 521 634.00 |
DH Retained earnings | 287 867.00 | 287 867.00 | | 287 867.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 122 254.00 | 2 841.00 | | 122 254.00 |
DL TOTAL (I) | 1 218 240.00 | 1 095 986.00 | | 1 218 240.00 |
DU Loans and Debts from Credit Institutions (3) | 83.00 | 92.00 | | 83.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 673.00 | 94 873.00 | | 12 673.00 |
DX Trade payables and related accounts | 12 225.00 | 3 828.00 | | 12 225.00 |
DY Tax and social security liabilities | 68 110.00 | 9 744.00 | | 68 110.00 |
EA Other liabilities | 91 665.00 | 139 497.00 | | 91 665.00 |
EC TOTAL (IV) | 184 756.00 | 248 034.00 | | 184 756.00 |
EE Grand total (I to V) | 1 402 996.00 | 1 344 020.00 | | 1 402 996.00 |
EG Accrued income and payables due within one year | 184 756.00 | 248 034.00 | | 184 756.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 83.00 | 92.00 | | 83.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 75 483.00 | | 75 483.00 | 75 483.00 |
FJ Net sales | 75 483.00 | | 75 483.00 | 75 483.00 |
FR Total operating income (I) | | | 75 483.00 | |
FW Other purchases and external expenses | | | 45 263.00 | |
FX Taxes, duties, and similar payments | | | 3 107.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 384.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 53 755.00 | |
GG - OPERATING RESULT (I - II) | | | 21 729.00 | |
GL Other interest and similar income | | | 152 837.00 | |
GN Positive exchange differences | | | 19 173.00 | |
GP Total financial income (V) | | | 172 010.00 | |
GR Interest and similar expenses | | | 23 912.00 | |
GU Total financial expenses (VI) | | | 23 912.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 148 098.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 169 827.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 100.00 | | | 100.00 |
HD Total exceptional income (VII) | 100.00 | | | 100.00 |
HF Exceptional expenses on capital transactions | 100.00 | | | 100.00 |
HH Total exceptional expenses (VIII) | 100.00 | | | 100.00 |
HK Income tax | 47 573.00 | 415.00 | | 47 573.00 |
HL TOTAL REVENUE (I + III + V + VII) | 247 594.00 | 86 380.00 | | 247 594.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 340.00 | 83 539.00 | | 125 340.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 122 254.00 | 2 841.00 | | 122 254.00 |
| |
| 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 | 57 515.00 | | | 57 515.00 |
I3 DECREASES Total Financial Fixed Assets | | 100.00 | 12 906.00 | |
I4 DECREASES Grand Total | | 100.00 | 57 415.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 509.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 509.00 | | | 44 509.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 006.00 | | | 13 006.00 |
| |
| 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 | 12 225.00 | 12 225.00 | | 12 225.00 |
8E Income Taxes | 47 573.00 | 47 573.00 | | 47 573.00 |
8K Other liabilities (including liabilities related to repo transactions) | 91 665.00 | 91 665.00 | | 91 665.00 |
UT Other financial assets | 1 049.00 | 1 049.00 | | 1 049.00 |
UX Other trade receivables | 48 000.00 | | | 48 000.00 |
VB VAT | 153.00 | | | 153.00 |
VG Loans with a maturity of up to one year at origin | 83.00 | 83.00 | | 83.00 |
VI Group and Associates | 12 673.00 | 12 673.00 | | 12 673.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 325.00 | 1 325.00 | | 1 325.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 323 443.00 | | | 1 323 443.00 |
VS Prepaid expenses | 2 061.00 | | | 2 061.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 374 706.00 | 1 374 706.00 | | 1 374 706.00 |
VW VAT | 19 212.00 | 19 212.00 | | 19 212.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 184 756.00 | 184 756.00 | | 184 756.00 |
