| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 956.00 | 1 318.00 | 638.00 | 1 956.00 |
BH Other financial assets | 12 530.00 | | 12 530.00 | 12 530.00 |
BJ TOTAL (I) | 901 746.00 | 1 318.00 | 900 428.00 | 901 746.00 |
BX Customers and related accounts | 52 560.00 | | 52 560.00 | 52 560.00 |
BZ Other receivables | 332 974.00 | | 332 974.00 | 332 974.00 |
CF Cash and cash equivalents | 80 423.00 | | 80 423.00 | 80 423.00 |
CJ TOTAL (II) | 465 956.00 | | 465 956.00 | 465 956.00 |
CO Grand total (0 to V) | 1 367 702.00 | 1 318.00 | 1 366 384.00 | 1 367 702.00 |
CU Other investments | 887 260.00 | | 887 260.00 | 887 260.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 370 260.00 | 370 260.00 | | 370 260.00 |
DD Legal reserve (1) | 26 285.00 | 26 285.00 | | 26 285.00 |
DG Other reserves | 519 051.00 | 527 945.00 | | 519 051.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 582.00 | -8 893.00 | | 33 582.00 |
DL TOTAL (I) | 949 177.00 | 915 596.00 | | 949 177.00 |
DU Loans and Debts from Credit Institutions (3) | 389 179.00 | 389 179.00 | | 389 179.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 619.00 | 1 804.00 | | 3 619.00 |
DX Trade payables and related accounts | 2 692.00 | 5 275.00 | | 2 692.00 |
DY Tax and social security liabilities | 20 654.00 | 34 077.00 | | 20 654.00 |
EA Other liabilities | 1 063.00 | 1 053.00 | | 1 063.00 |
EC TOTAL (IV) | 417 207.00 | 431 387.00 | | 417 207.00 |
EE Grand total (I to V) | 1 366 384.00 | 1 346 983.00 | | 1 366 384.00 |
EG Accrued income and payables due within one year | 86 950.00 | 44 187.00 | | 86 950.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 271 800.00 | | 271 800.00 | 271 800.00 |
FJ Net sales | 271 800.00 | | 271 800.00 | 271 800.00 |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 271 816.00 | |
FW Other purchases and external expenses | | | 54 556.00 | |
FX Taxes, duties, and similar payments | | | 2 142.00 | |
FY Salaries and Wages | | | 120 000.00 | |
FZ Social Security Contributions | | | 46 358.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 683.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 223 746.00 | |
GG - OPERATING RESULT (I - II) | | | 48 070.00 | |
GL Other interest and similar income | | | 2 628.00 | |
GP Total financial income (V) | | | 2 628.00 | |
GR Interest and similar expenses | | | 13 486.00 | |
GU Total financial expenses (VI) | | | 13 486.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 858.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 212.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 630.00 | | | 3 630.00 |
HL TOTAL REVENUE (I + III + V + VII) | 274 443.00 | 232 865.00 | | 274 443.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 240 862.00 | 241 758.00 | | 240 862.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 582.00 | -8 893.00 | | 33 582.00 |
| |
| 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 | 903 941.00 | | | 903 941.00 |
I3 DECREASES Total Financial Fixed Assets | | | 899 790.00 | |
I4 DECREASES Grand Total | | 2 195.00 | 901 746.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 195.00 | 1 956.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 151.00 | | | 4 151.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 899 790.00 | | | 899 790.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 831.00 | 683.00 | 2 195.00 | 2 831.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 831.00 | 683.00 | 2 195.00 | 2 831.00 |
| |
| 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 | 2 692.00 | 2 692.00 | | 2 692.00 |
8D Social Security and Other Social Organizations | 11 079.00 | 11 079.00 | | 11 079.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 063.00 | 1 063.00 | | 1 063.00 |
UT Other financial assets | 12 530.00 | 12 530.00 | | 12 530.00 |
UX Other trade receivables | 52 560.00 | 52 560.00 | | 52 560.00 |
VB VAT | 8 745.00 | 8 745.00 | | 8 745.00 |
VC Group and associates | 322 872.00 | 322 872.00 | | 322 872.00 |
VH Loans with a maturity of more than one year at origin | 389 179.00 | 58 922.00 | 305 257.00 | 389 179.00 |
VI Group and Associates | 3 619.00 | 3 619.00 | | 3 619.00 |
VM Income taxes | 1 322.00 | 1 322.00 | | 1 322.00 |
VQ Other Taxes, Duties, and Similar Debts | 816.00 | 816.00 | | 816.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34.00 | 34.00 | | 34.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 398 063.00 | 398 063.00 | | 398 063.00 |
VW VAT | 8 759.00 | 8 759.00 | | 8 759.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 417 207.00 | 86 950.00 | 305 257.00 | 417 207.00 |
