| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 820.00 | 714.00 | 106.00 | 820.00 |
BD Other fixed assets | 4 620.00 | | 4 620.00 | 4 620.00 |
BF Loans | 18 213.00 | | 18 213.00 | 18 213.00 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 3 461 625.00 | 714.00 | 3 460 911.00 | 3 461 625.00 |
BV Advances and down payments on orders | 3 612.00 | | 3 612.00 | 3 612.00 |
BX Customers and related accounts | 15 915.00 | | 15 915.00 | 15 915.00 |
BZ Other receivables | 180 222.00 | | 180 222.00 | 180 222.00 |
CF Cash and cash equivalents | 50 596.00 | | 50 596.00 | 50 596.00 |
CJ TOTAL (II) | 250 345.00 | | 250 345.00 | 250 345.00 |
CO Grand total (0 to V) | 3 711 970.00 | 714.00 | 3 711 255.00 | 3 711 970.00 |
CP Shares due in less than one year | 18 213.00 | | | 18 213.00 |
CU Other investments | 3 437 912.00 | | 3 437 912.00 | 3 437 912.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 175 063.00 | 158 310.00 | | 175 063.00 |
DG Other reserves | 1 356 193.00 | 1 037 891.00 | | 1 356 193.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 615.00 | 335 055.00 | | 39 615.00 |
DL TOTAL (I) | 3 570 870.00 | 3 531 256.00 | | 3 570 870.00 |
DU Loans and Debts from Credit Institutions (3) | 2 125.00 | | | 2 125.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 817.00 | 484 901.00 | | 54 817.00 |
DX Trade payables and related accounts | 14 913.00 | 11 878.00 | | 14 913.00 |
DY Tax and social security liabilities | 30 145.00 | 35 703.00 | | 30 145.00 |
EA Other liabilities | 38 386.00 | 84 000.00 | | 38 386.00 |
EC TOTAL (IV) | 140 385.00 | 616 482.00 | | 140 385.00 |
EE Grand total (I to V) | 3 711 255.00 | 4 147 737.00 | | 3 711 255.00 |
EG Accrued income and payables due within one year | 140 385.00 | 616 482.00 | | 140 385.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 125.00 | | | 2 125.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 306 105.00 | | 306 105.00 | 306 105.00 |
FJ Net sales | 306 105.00 | | 306 105.00 | 306 105.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 274.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 307 389.00 | |
FW Other purchases and external expenses | | | 58 695.00 | |
FX Taxes, duties, and similar payments | | | 2 402.00 | |
FY Salaries and Wages | | | 144 000.00 | |
FZ Social Security Contributions | | | 69 689.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 273.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 275 059.00 | |
GG - OPERATING RESULT (I - II) | | | 32 330.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 2 337.00 | |
GL Other interest and similar income | | | 12 935.00 | |
GP Total financial income (V) | | | 15 272.00 | |
GR Interest and similar expenses | | | 12.00 | |
GU Total financial expenses (VI) | | | 12.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15 260.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 590.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 274.00 | | | 1 274.00 |
HK Income tax | 7 975.00 | 15 151.00 | | 7 975.00 |
HL TOTAL REVENUE (I + III + V + VII) | 322 661.00 | 619 016.00 | | 322 661.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 283 046.00 | 283 961.00 | | 283 046.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 615.00 | 335 055.00 | | 39 615.00 |
| |
| 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 | 3 489 352.00 | | 4 103.00 | 3 489 352.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 31 830.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 31 830.00 | 3 460 805.00 | |
I4 DECREASES Grand Total | | 31 830.00 | 3 461 625.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 820.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 820.00 | | | 820.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 488 532.00 | | 4 103.00 | 3 488 532.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 441.00 | 273.00 | | 441.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 441.00 | 273.00 | | 441.00 |
| |
| 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 | 14 913.00 | 14 913.00 | | 14 913.00 |
8D Social Security and Other Social Organizations | 27 499.00 | 27 499.00 | | 27 499.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 386.00 | 38 386.00 | | 38 386.00 |
UP Loans | 18 213.00 | 18 213.00 | | 18 213.00 |
UT Other financial assets | 60.00 | | 60.00 | 60.00 |
UX Other trade receivables | 15 915.00 | 15 915.00 | | 15 915.00 |
VB VAT | 25 185.00 | 25 185.00 | | 25 185.00 |
VC Group and associates | 147 860.00 | 147 860.00 | | 147 860.00 |
VG Loans with a maturity of up to one year at origin | 2 125.00 | 2 125.00 | | 2 125.00 |
VI Group and Associates | 54 817.00 | 54 817.00 | | 54 817.00 |
VM Income taxes | 7 177.00 | 7 177.00 | | 7 177.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 214 410.00 | 214 350.00 | 60.00 | 214 410.00 |
VW VAT | 2 646.00 | 2 646.00 | | 2 646.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 140 385.00 | 140 385.00 | | 140 385.00 |
