| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 379.00 | 1 379.00 | | 1 379.00 |
AT Other tangible assets | 22 289.00 | 18 972.00 | 3 317.00 | 22 289.00 |
BD Other fixed assets | 113.00 | | 113.00 | 113.00 |
BJ TOTAL (I) | 809 553.00 | 20 351.00 | 789 201.00 | 809 553.00 |
BX Customers and related accounts | 102 539.00 | | 102 539.00 | 102 539.00 |
BZ Other receivables | 926 679.00 | | 926 679.00 | 926 679.00 |
CF Cash and cash equivalents | 909 002.00 | | 909 002.00 | 909 002.00 |
CJ TOTAL (II) | 1 938 220.00 | | 1 938 220.00 | 1 938 220.00 |
CO Grand total (0 to V) | 2 747 773.00 | 20 351.00 | 2 727 421.00 | 2 747 773.00 |
CU Other investments | 785 772.00 | | 785 772.00 | 785 772.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DE Statutory or contractual reserves | 1 574 043.00 | 1 341 019.00 | | 1 574 043.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 274 642.00 | 283 024.00 | | 274 642.00 |
DL TOTAL (I) | 2 398 685.00 | 2 174 043.00 | | 2 398 685.00 |
DU Loans and Debts from Credit Institutions (3) | 216.00 | 164.00 | | 216.00 |
DV Miscellaneous Loans and Financial Debts (4) | 253 222.00 | 199 573.00 | | 253 222.00 |
DX Trade payables and related accounts | 10 224.00 | 9 680.00 | | 10 224.00 |
DY Tax and social security liabilities | 65 074.00 | 64 964.00 | | 65 074.00 |
EC TOTAL (IV) | 328 736.00 | 274 381.00 | | 328 736.00 |
EE Grand total (I to V) | 2 727 421.00 | 2 448 424.00 | | 2 727 421.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 413 705.00 | | 413 705.00 | 413 705.00 |
FJ Net sales | 413 705.00 | | 413 705.00 | 413 705.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 42 631.00 | |
FQ Other income | | | 253.00 | |
FR Total operating income (I) | | | 456 589.00 | |
FW Other purchases and external expenses | | | 64 558.00 | |
FX Taxes, duties, and similar payments | | | 6 391.00 | |
FY Salaries and Wages | | | 216 889.00 | |
FZ Social Security Contributions | | | 108 226.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 122.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 398 197.00 | |
GG - OPERATING RESULT (I - II) | | | 58 392.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 233 484.00 | |
GL Other interest and similar income | | | 12 993.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 251 477.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 251 477.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 309 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 444.00 | 35.00 | | 4 444.00 |
HD Total exceptional income (VII) | 4 444.00 | 35.00 | | 4 444.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 444.00 | 35.00 | | 4 444.00 |
HK Income tax | 39 672.00 | 18 605.00 | | 39 672.00 |
HL TOTAL REVENUE (I + III + V + VII) | 712 511.00 | 700 936.00 | | 712 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 437 869.00 | 417 913.00 | | 437 869.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 274 642.00 | 283 024.00 | | 274 642.00 |
| |
| 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 | 807 502.00 | | 3 613.00 | 807 502.00 |
I3 DECREASES Total Financial Fixed Assets | | | 785 884.00 | |
I4 DECREASES Grand Total | | 1 563.00 | 809 553.00 | |
IO DECREASES Total including other intangible assets | | | 1 379.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 563.00 | 22 289.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 379.00 | | | 1 379.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 239.00 | | 3 613.00 | 20 239.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 785 884.00 | | | 785 884.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 792.00 | 2 122.00 | 1 563.00 | 19 792.00 |
PE DEPRECIATION Total including other intangible assets | 1 379.00 | | | 1 379.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 413.00 | 2 122.00 | 1 563.00 | 18 413.00 |
| |
| 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 | 10 224.00 | 10 224.00 | | 10 224.00 |
8C Staff and Related Accounts | 7 262.00 | 7 262.00 | | 7 262.00 |
8D Social Security and Other Social Organizations | 23 530.00 | 23 530.00 | | 23 530.00 |
UX Other trade receivables | 102 539.00 | 102 539.00 | | 102 539.00 |
VB VAT | 1 796.00 | 1 796.00 | | 1 796.00 |
VC Group and associates | 779 105.00 | 109 105.00 | 670 000.00 | 779 105.00 |
VG Loans with a maturity of up to one year at origin | 216.00 | 216.00 | | 216.00 |
VI Group and Associates | 253 222.00 | 253 222.00 | | 253 222.00 |
VM Income taxes | 145 779.00 | 145 779.00 | | 145 779.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 357.00 | 4 357.00 | | 4 357.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 029 218.00 | 359 218.00 | 670 000.00 | 1 029 218.00 |
VW VAT | 29 925.00 | 29 925.00 | | 29 925.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 328 736.00 | 328 736.00 | | 328 736.00 |
