| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 22 972.00 | 20 759.00 | 2 213.00 | 22 972.00 |
AR Technical installations, industrial equipment and tools | 9 917.00 | 9 913.00 | 4.00 | 9 917.00 |
AT Other tangible assets | 6 415.00 | 1 422.00 | 4 993.00 | 6 415.00 |
BJ TOTAL (I) | 124 304.00 | 32 094.00 | 92 210.00 | 124 304.00 |
BN Goods in progress | 5 678.00 | | 5 678.00 | 5 678.00 |
BX Customers and related accounts | 10 134.00 | | 10 134.00 | 10 134.00 |
BZ Other receivables | 114 339.00 | | 114 339.00 | 114 339.00 |
CF Cash and cash equivalents | 11 173.00 | | 11 173.00 | 11 173.00 |
CH Prepaid expenses | 323.00 | | 323.00 | 323.00 |
CJ TOTAL (II) | 141 647.00 | | 141 647.00 | 141 647.00 |
CO Grand total (0 to V) | 265 951.00 | 32 094.00 | 233 856.00 | 265 951.00 |
CU Other investments | 85 000.00 | | 85 000.00 | 85 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DG Other reserves | 80 181.00 | | | 80 181.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 124.00 | | | 23 124.00 |
DL TOTAL (I) | 136 305.00 | | | 136 305.00 |
DU Loans and Debts from Credit Institutions (3) | 70 880.00 | | | 70 880.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 459.00 | | | 17 459.00 |
DX Trade payables and related accounts | 2 318.00 | | | 2 318.00 |
DY Tax and social security liabilities | 6 883.00 | | | 6 883.00 |
EA Other liabilities | 11.00 | | | 11.00 |
EC TOTAL (IV) | 97 551.00 | | | 97 551.00 |
EE Grand total (I to V) | 233 856.00 | | | 233 856.00 |
EG Accrued income and payables due within one year | 41 997.00 | | | 41 997.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 190.00 | | 2 190.00 | 2 190.00 |
FG Production sold - services | 94 100.00 | | 94 100.00 | 94 100.00 |
FJ Net sales | 96 290.00 | | 96 290.00 | 96 290.00 |
FM Inventory production | | | 712.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 97 004.00 | |
FS Purchases of goods (including customs duties) | | | 3 678.00 | |
FW Other purchases and external expenses | | | 16 282.00 | |
FX Taxes, duties, and similar payments | | | 924.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 19 450.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 321.00 | |
GE Other Expenses | | | 167.00 | |
GF Total Operating Expenses (II) | | | 72 822.00 | |
GG - OPERATING RESULT (I - II) | | | 24 182.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 007.00 | |
GP Total financial income (V) | | | 1 007.00 | |
GR Interest and similar expenses | | | 879.00 | |
GU Total financial expenses (VI) | | | 879.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 127.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 309.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 15 850.00 | | | 15 850.00 |
A4 Equity method investments | 165.00 | | | 165.00 |
HK Income tax | 1 185.00 | | | 1 185.00 |
HL TOTAL REVENUE (I + III + V + VII) | 98 010.00 | | | 98 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 74 886.00 | | | 74 886.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 124.00 | | | 23 124.00 |
| |
| 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 | 104 526.00 | | 19 943.00 | 104 526.00 |
I3 DECREASES Total Financial Fixed Assets | | 165.00 | 85 000.00 | |
I4 DECREASES Grand Total | | 165.00 | 124 304.00 | |
IO DECREASES Total including other intangible assets | | | 22 972.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 332.00 | |
KD ACQUISITIONS Total including other intangible assets | 22 972.00 | | | 22 972.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 554.00 | | 4 778.00 | 11 554.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 70 000.00 | | 15 165.00 | 70 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 773.00 | 2 321.00 | | 29 773.00 |
PE DEPRECIATION Total including other intangible assets | 19 652.00 | 1 108.00 | | 19 652.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 121.00 | 1 214.00 | | 10 121.00 |
| |
| 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 | 2 318.00 | 2 318.00 | | 2 318.00 |
8D Social Security and Other Social Organizations | 2 100.00 | 2 100.00 | | 2 100.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11.00 | 11.00 | | 11.00 |
UX Other trade receivables | 10 134.00 | 10 134.00 | | 10 134.00 |
UZ Social Security, other social security organizations | 58.00 | 58.00 | | 58.00 |
VB VAT | 122.00 | 122.00 | | 122.00 |
VC Group and associates | 110 000.00 | 110 000.00 | | 110 000.00 |
VH Loans with a maturity of more than one year at origin | 70 880.00 | 15 326.00 | 52 397.00 | 70 880.00 |
VI Group and Associates | 17 459.00 | 17 459.00 | | 17 459.00 |
VJ Loans taken out during the year | 46 000.00 | | | 46 000.00 |
VK Loans repaid during the year | 12 018.00 | | | 12 018.00 |
VM Income taxes | 4 159.00 | 4 159.00 | | 4 159.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 508.00 | 1 508.00 | | 1 508.00 |
VS Prepaid expenses | 323.00 | 323.00 | | 323.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 124 796.00 | 124 796.00 | | 124 796.00 |
VW VAT | 3 275.00 | 3 275.00 | | 3 275.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 97 551.00 | 41 997.00 | 52 397.00 | 97 551.00 |
