| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 456.00 | 8 456.00 | | 8 456.00 |
AH Goodwill | 666.00 | | 666.00 | 666.00 |
AT Other tangible assets | 12 401.00 | 4 815.00 | 7 586.00 | 12 401.00 |
BB Receivables related to investments | 68 250.00 | | 68 250.00 | 68 250.00 |
BH Other financial assets | 4 000.00 | | 4 000.00 | 4 000.00 |
BJ TOTAL (I) | 474 895.00 | 13 271.00 | 461 624.00 | 474 895.00 |
BX Customers and related accounts | 100 152.00 | 2 425.00 | 97 727.00 | 100 152.00 |
BZ Other receivables | 239 400.00 | | 239 400.00 | 239 400.00 |
CF Cash and cash equivalents | 66 647.00 | | 66 647.00 | 66 647.00 |
CH Prepaid expenses | 7 739.00 | | 7 739.00 | 7 739.00 |
CJ TOTAL (II) | 413 938.00 | 2 425.00 | 411 513.00 | 413 938.00 |
CO Grand total (0 to V) | 888 834.00 | 15 696.00 | 873 138.00 | 888 834.00 |
CP Shares due in less than one year | 68 250.00 | | | 68 250.00 |
CU Other investments | 381 123.00 | | 381 123.00 | 381 123.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 341 793.00 | 391 801.00 | | 341 793.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 155.00 | 29 991.00 | | 81 155.00 |
DL TOTAL (I) | 532 948.00 | 531 793.00 | | 532 948.00 |
DU Loans and Debts from Credit Institutions (3) | 165.00 | 115.00 | | 165.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 273.00 | 13 706.00 | | 71 273.00 |
DX Trade payables and related accounts | 145 140.00 | 82 664.00 | | 145 140.00 |
DY Tax and social security liabilities | 61 207.00 | 53 228.00 | | 61 207.00 |
EA Other liabilities | 62 405.00 | 59 976.00 | | 62 405.00 |
EC TOTAL (IV) | 340 190.00 | 209 691.00 | | 340 190.00 |
EE Grand total (I to V) | 873 138.00 | 741 483.00 | | 873 138.00 |
EG Accrued income and payables due within one year | 340 190.00 | 209 691.00 | | 340 190.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 165.00 | 115.00 | | 165.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 490 671.00 | | 490 671.00 | 490 671.00 |
FJ Net sales | 490 671.00 | | 490 671.00 | 490 671.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 163.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 506 834.00 | |
FW Other purchases and external expenses | | | 103 419.00 | |
FX Taxes, duties, and similar payments | | | 7 137.00 | |
FY Salaries and Wages | | | 219 503.00 | |
FZ Social Security Contributions | | | 127 681.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 959.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 425.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 461 123.00 | |
GG - OPERATING RESULT (I - II) | | | 45 711.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 817.00 | |
GP Total financial income (V) | | | 40 817.00 | |
GR Interest and similar expenses | | | 495.00 | |
GU Total financial expenses (VI) | | | 495.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 321.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 032.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 877.00 | -1.00 | | 4 877.00 |
HL TOTAL REVENUE (I + III + V + VII) | 547 651.00 | 395 706.00 | | 547 651.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 466 495.00 | 365 715.00 | | 466 495.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 155.00 | 29 991.00 | | 81 155.00 |
| |
| 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 | 435 895.00 | | 39 000.00 | 435 895.00 |
I3 DECREASES Total Financial Fixed Assets | | | 453 373.00 | |
I4 DECREASES Grand Total | | | 474 895.00 | |
IO DECREASES Total including other intangible assets | | | 9 122.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 401.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 122.00 | | | 9 122.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 401.00 | | | 12 401.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 414 373.00 | | 39 000.00 | 414 373.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 313.00 | 959.00 | | 12 313.00 |
PE DEPRECIATION Total including other intangible assets | 8 456.00 | | | 8 456.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 857.00 | 959.00 | | 3 857.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 2 425.00 | | |
7B Total provisions for depreciation | | 2 425.00 | | |
7C Grand total | | 2 425.00 | | |
UE of which provisions and reversals: - Operating | | 2 425.00 | | |
| |
| 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 | 145 140.00 | 145 140.00 | | 145 140.00 |
8C Staff and Related Accounts | 23 118.00 | 23 118.00 | | 23 118.00 |
8D Social Security and Other Social Organizations | 10 837.00 | 10 837.00 | | 10 837.00 |
8K Other liabilities (including liabilities related to repo transactions) | 62 405.00 | 62 405.00 | | 62 405.00 |
UL Receivables related to investments | 68 250.00 | 68 250.00 | | 68 250.00 |
UT Other financial assets | 4 000.00 | | 4 000.00 | 4 000.00 |
UX Other trade receivables | 94 332.00 | 94 332.00 | | 94 332.00 |
UY Staff and related accounts | 791.00 | 791.00 | | 791.00 |
UZ Social Security, other social security organizations | 125 228.00 | 125 228.00 | | 125 228.00 |
VA Doubtful or disputed receivables | 5 820.00 | 5 820.00 | | 5 820.00 |
VB VAT | 23 361.00 | 23 361.00 | | 23 361.00 |
VC Group and associates | 3 630.00 | 3 630.00 | | 3 630.00 |
VG Loans with a maturity of up to one year at origin | 165.00 | 165.00 | | 165.00 |
VI Group and Associates | 71 273.00 | 71 273.00 | | 71 273.00 |
VM Income taxes | 5 338.00 | 5 338.00 | | 5 338.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 808.00 | 1 808.00 | | 1 808.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 81 053.00 | 81 053.00 | | 81 053.00 |
VS Prepaid expenses | 7 739.00 | 7 739.00 | | 7 739.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 419 541.00 | 415 541.00 | 4 000.00 | 419 541.00 |
VW VAT | 25 444.00 | 25 444.00 | | 25 444.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 340 190.00 | 340 190.00 | | 340 190.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
