| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 350.00 | 350.00 | | 350.00 |
AT Other tangible assets | 15 873.00 | 3 885.00 | 11 988.00 | 15 873.00 |
BH Other financial assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 1 068 426.00 | 4 235.00 | 1 064 190.00 | 1 068 426.00 |
BX Customers and related accounts | 25 200.00 | | 25 200.00 | 25 200.00 |
BZ Other receivables | 33 443.00 | | 33 443.00 | 33 443.00 |
CF Cash and cash equivalents | 61 551.00 | | 61 551.00 | 61 551.00 |
CH Prepaid expenses | 172.00 | | 172.00 | 172.00 |
CJ TOTAL (II) | 120 367.00 | | 120 367.00 | 120 367.00 |
CO Grand total (0 to V) | 1 188 792.00 | 4 235.00 | 1 184 557.00 | 1 188 792.00 |
CP Shares due in less than one year | 20.00 | | | 20.00 |
CU Other investments | 1 052 183.00 | | 1 052 183.00 | 1 052 183.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 589 000.00 | 589 000.00 | | 589 000.00 |
DD Legal reserve (1) | 58 900.00 | 58 900.00 | | 58 900.00 |
DG Other reserves | 163 216.00 | 126 958.00 | | 163 216.00 |
DH Retained earnings | 64 020.00 | 64 020.00 | | 64 020.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 148.00 | 36 258.00 | | 32 148.00 |
DL TOTAL (I) | 907 284.00 | 875 136.00 | | 907 284.00 |
DU Loans and Debts from Credit Institutions (3) | 473.00 | 495.00 | | 473.00 |
DV Miscellaneous Loans and Financial Debts (4) | 205 550.00 | 211 402.00 | | 205 550.00 |
DX Trade payables and related accounts | 12 141.00 | 18 339.00 | | 12 141.00 |
DY Tax and social security liabilities | 57 517.00 | 74 610.00 | | 57 517.00 |
EA Other liabilities | 1 591.00 | 352.00 | | 1 591.00 |
EC TOTAL (IV) | 277 273.00 | 305 198.00 | | 277 273.00 |
EE Grand total (I to V) | 1 184 557.00 | 1 180 335.00 | | 1 184 557.00 |
EG Accrued income and payables due within one year | 277 273.00 | 305 198.00 | | 277 273.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 241 500.00 | | 241 500.00 | 241 500.00 |
FJ Net sales | 241 500.00 | | 241 500.00 | 241 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 36 770.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 278 276.00 | |
FW Other purchases and external expenses | | | 60 285.00 | |
FX Taxes, duties, and similar payments | | | 5 646.00 | |
FY Salaries and Wages | | | 111 606.00 | |
FZ Social Security Contributions | | | 58 984.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 029.00 | |
GE Other Expenses | | | 16.00 | |
GF Total Operating Expenses (II) | | | 237 567.00 | |
GG - OPERATING RESULT (I - II) | | | 40 710.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 865.00 | |
GP Total financial income (V) | | | 865.00 | |
GR Interest and similar expenses | | | 2 197.00 | |
GU Total financial expenses (VI) | | | 2 197.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 332.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 378.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 36 770.00 | | | 36 770.00 |
HK Income tax | 7 230.00 | 4 890.00 | | 7 230.00 |
HL TOTAL REVENUE (I + III + V + VII) | 279 141.00 | 288 029.00 | | 279 141.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 246 993.00 | 251 771.00 | | 246 993.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 148.00 | 36 258.00 | | 32 148.00 |
HP References: Equipment leasing | 9 798.00 | | | 9 798.00 |
| |
| 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 | 1 055 691.00 | | 12 735.00 | 1 055 691.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 052 203.00 | |
I4 DECREASES Grand Total | | | 1 068 426.00 | |
IO DECREASES Total including other intangible assets | | | 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 873.00 | |
KD ACQUISITIONS Total including other intangible assets | 350.00 | | | 350.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 138.00 | | 12 735.00 | 3 138.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 052 203.00 | | | 1 052 203.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 206.00 | 1 029.00 | | 3 206.00 |
PE DEPRECIATION Total including other intangible assets | 350.00 | | | 350.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 856.00 | 1 029.00 | | 2 856.00 |
| |
| 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 | 12 141.00 | 12 141.00 | | 12 141.00 |
8C Staff and Related Accounts | 37 439.00 | 37 439.00 | | 37 439.00 |
8D Social Security and Other Social Organizations | 11 876.00 | 11 876.00 | | 11 876.00 |
8E Income Taxes | 2 341.00 | 2 341.00 | | 2 341.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 591.00 | 1 591.00 | | 1 591.00 |
UT Other financial assets | 20.00 | 20.00 | | 20.00 |
UX Other trade receivables | 25 200.00 | 25 200.00 | | 25 200.00 |
UZ Social Security, other social security organizations | 554.00 | 554.00 | | 554.00 |
VB VAT | 4 070.00 | 4 070.00 | | 4 070.00 |
VC Group and associates | 28 819.00 | 28 819.00 | | 28 819.00 |
VG Loans with a maturity of up to one year at origin | 473.00 | 473.00 | | 473.00 |
VI Group and Associates | 205 550.00 | 205 550.00 | | 205 550.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 425.00 | 1 425.00 | | 1 425.00 |
VS Prepaid expenses | 172.00 | 172.00 | | 172.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 835.00 | 58 835.00 | | 58 835.00 |
VW VAT | 4 436.00 | 4 436.00 | | 4 436.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 277 273.00 | 277 273.00 | | 277 273.00 |
