| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 33 475.00 | 17 282.00 | 16 194.00 | 33 475.00 |
BB Receivables related to investments | 400 000.00 | | 400 000.00 | 400 000.00 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 1 009 240.00 | 123 014.00 | 886 227.00 | 1 009 240.00 |
BV Advances and down payments on orders | 15 000.00 | | 15 000.00 | 15 000.00 |
BX Customers and related accounts | 1 442 658.00 | | 1 442 658.00 | 1 442 658.00 |
BZ Other receivables | 1 903 629.00 | 21 000.00 | 1 882 629.00 | 1 903 629.00 |
CF Cash and cash equivalents | 702 565.00 | | 702 565.00 | 702 565.00 |
CH Prepaid expenses | 45 139.00 | | 45 139.00 | 45 139.00 |
CJ TOTAL (II) | 4 108 990.00 | 21 000.00 | 4 087 990.00 | 4 108 990.00 |
CO Grand total (0 to V) | 5 118 230.00 | 144 014.00 | 4 974 217.00 | 5 118 230.00 |
CP Shares due in less than one year | 750.00 | | | 750.00 |
CU Other investments | 575 015.00 | 105 732.00 | 469 283.00 | 575 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | 442 555.00 | 242 199.00 | | 442 555.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 235 955.00 | 200 356.00 | | 235 955.00 |
DL TOTAL (I) | 843 511.00 | 607 556.00 | | 843 511.00 |
DU Loans and Debts from Credit Institutions (3) | 803 418.00 | 802 713.00 | | 803 418.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 907 575.00 | 2 366 053.00 | | 1 907 575.00 |
DX Trade payables and related accounts | 255 762.00 | 520 575.00 | | 255 762.00 |
DY Tax and social security liabilities | 218 482.00 | 163 324.00 | | 218 482.00 |
DZ Fixed asset liabilities and related accounts | 100.00 | 100.00 | | 100.00 |
EA Other liabilities | 470 000.00 | 45 500.00 | | 470 000.00 |
EB Prepaid income (2) | 475 369.00 | 174 341.00 | | 475 369.00 |
EC TOTAL (IV) | 4 130 706.00 | 4 072 606.00 | | 4 130 706.00 |
EE Grand total (I to V) | 4 974 217.00 | 4 680 162.00 | | 4 974 217.00 |
EG Accrued income and payables due within one year | 3 022 306.00 | 3 272 606.00 | | 3 022 306.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 800 000.00 | 800 000.00 | | 800 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 511 856.00 | | 511 856.00 | 511 856.00 |
FJ Net sales | 511 856.00 | | 511 856.00 | 511 856.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 511 859.00 | |
FS Purchases of goods (including customs duties) | | | 6 766.00 | |
FW Other purchases and external expenses | | | 180 828.00 | |
FX Taxes, duties, and similar payments | | | 5 817.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 4 408.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 4 502.00 | |
GF Total Operating Expenses (II) | | | 202 321.00 | |
GG - OPERATING RESULT (I - II) | | | 309 538.00 | |
GH Attributed profit or transferred loss (III) | | | 46 815.00 | |
GI Supported loss or transferred profit (IV) | | | -9 128.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 200.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 26 413.00 | |
GU Total financial expenses (VI) | | | 26 413.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26 213.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 339 268.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 178 955.00 | | |
HA Exceptional income from management transactions | | 1 769.00 | | |
HD Total exceptional income (VII) | | 1 769.00 | | |
HE Exceptional expenses on management operations | | 9 728.00 | | |
HG Exceptional depreciation and provisions | 6 000.00 | | | 6 000.00 |
HH Total exceptional expenses (VIII) | 6 000.00 | 9 728.00 | | 6 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 000.00 | -7 959.00 | | -6 000.00 |
HK Income tax | 97 313.00 | 180 347.00 | | 97 313.00 |
HL TOTAL REVENUE (I + III + V + VII) | 558 874.00 | 923 589.00 | | 558 874.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 322 919.00 | 723 233.00 | | 322 919.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 235 955.00 | 200 356.00 | | 235 955.00 |
| |
| 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 | 1 002 754.00 | | 6 486.00 | 1 002 754.00 |
I3 DECREASES Total Financial Fixed Assets | | | 975 765.00 | |
I4 DECREASES Grand Total | | | 1 009 240.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 475.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 989.00 | | 6 486.00 | 26 989.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 975 765.00 | | | 975 765.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 874.00 | 4 408.00 | | 12 874.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 874.00 | 4 408.00 | | 12 874.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 15 000.00 | 6 000.00 | | 15 000.00 |
7B Total provisions for depreciation | 120 732.00 | 6 000.00 | | 120 732.00 |
7C Grand total | 120 732.00 | 6 000.00 | | 120 732.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | 6 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 308 400.00 | | 308 400.00 | 308 400.00 |
8B Suppliers and Related Accounts | 255 762.00 | 255 762.00 | | 255 762.00 |
8J Fixed Asset Liabilities and Related Accounts | 100.00 | 100.00 | | 100.00 |
8K Other liabilities (including liabilities related to repo transactions) | 470 000.00 | 470 000.00 | | 470 000.00 |
8L Deferred income | 475 369.00 | 475 369.00 | | 475 369.00 |
UL Receivables related to investments | 400 000.00 | | 400 000.00 | 400 000.00 |
UT Other financial assets | 750.00 | 750.00 | | 750.00 |
UX Other trade receivables | 1 442 658.00 | 1 442 658.00 | | 1 442 658.00 |
VB VAT | 57 916.00 | 57 916.00 | | 57 916.00 |
VC Group and associates | 1 826 130.00 | 1 826 130.00 | | 1 826 130.00 |
VG Loans with a maturity of up to one year at origin | 803 418.00 | 3 418.00 | 800 000.00 | 803 418.00 |
VI Group and Associates | 1 599 175.00 | 1 599 175.00 | | 1 599 175.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19 582.00 | 19 582.00 | | 19 582.00 |
VS Prepaid expenses | 45 139.00 | 45 139.00 | | 45 139.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 792 175.00 | 3 392 175.00 | 400 000.00 | 3 792 175.00 |
VW VAT | 218 482.00 | 218 482.00 | | 218 482.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 130 706.00 | 3 022 306.00 | 1 108 400.00 | 4 130 706.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 5 817.00 | 8 928.00 | | 5 817.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 96 355.00 | 90 957.00 | | 96 355.00 |
ST Other accounts | 17 963.00 | 11 786.00 | | 17 963.00 |
XQ Rental, rental and co-ownership charges | 65 587.00 | 80 149.00 | | 65 587.00 |
YT Subcontracting | 750.00 | 120 188.00 | | 750.00 |
YV Retrocessions of fees, commissions and brokerage | 173.00 | 941.00 | | 173.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 817.00 | 8 928.00 | | 5 817.00 |
YY Amount of VAT collected | 102 137.00 | 145 217.00 | | 102 137.00 |
YZ Total deductible VAT on goods and services | 83 246.00 | 124 011.00 | | 83 246.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 180 828.00 | 304 021.00 | | 180 828.00 |
