| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 360.00 | 11 360.00 | | 11 360.00 |
AH Goodwill | 15 245.00 | 15 245.00 | | 15 245.00 |
AP Buildings | 26 739.00 | 26 739.00 | | 26 739.00 |
AT Other tangible assets | 14 450.00 | 14 450.00 | | 14 450.00 |
BF Loans | 11 729 210.00 | | 11 729 210.00 | 11 729 210.00 |
BH Other financial assets | 4 214.00 | | 4 214.00 | 4 214.00 |
BJ TOTAL (I) | 11 801 218.00 | 67 795.00 | 11 733 423.00 | 11 801 218.00 |
BX Customers and related accounts | 494 516.00 | | 494 516.00 | 494 516.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 741 559.00 | | 1 741 559.00 | 1 741 559.00 |
CH Prepaid expenses | 1 115.00 | | 1 115.00 | 1 115.00 |
CJ TOTAL (II) | 2 237 191.00 | | 2 237 191.00 | 2 237 191.00 |
CO Grand total (0 to V) | 14 038 409.00 | 67 795.00 | 13 970 614.00 | 14 038 409.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 000 000.00 | 11 000 000.00 | | 11 000 000.00 |
DD Legal reserve (1) | 1 100 000.00 | 1 100 000.00 | | 1 100 000.00 |
DG Other reserves | 628 584.00 | 628 584.00 | | 628 584.00 |
DH Retained earnings | 763 348.00 | 476 207.00 | | 763 348.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 292 951.00 | 287 140.00 | | 292 951.00 |
DL TOTAL (I) | 13 784 883.00 | 13 491 932.00 | | 13 784 883.00 |
DQ Provisions for Expenses | 43 800.00 | 43 800.00 | | 43 800.00 |
DR TOTAL (IV) | 43 800.00 | 43 800.00 | | 43 800.00 |
DX Trade payables and related accounts | 100 905.00 | 39 905.00 | | 100 905.00 |
DY Tax and social security liabilities | 40 284.00 | 33 725.00 | | 40 284.00 |
EB Prepaid income (2) | 743.00 | 743.00 | | 743.00 |
EC TOTAL (IV) | 141 932.00 | 74 373.00 | | 141 932.00 |
EE Grand total (I to V) | 13 970 614.00 | 13 610 104.00 | | 13 970 614.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 984 840.00 | 109 209.00 | 2 094 049.00 | 1 984 840.00 |
FG Production sold - services | | 244 061.00 | 244 061.00 | |
FJ Net sales | 1 984 840.00 | 353 270.00 | 2 338 110.00 | 1 984 840.00 |
FQ Other income | | | 15 341.00 | |
FR Total operating income (I) | | | 2 353 451.00 | |
FS Purchases of goods (including customs duties) | | | 2 094 049.00 | |
FW Other purchases and external expenses | | | 118 621.00 | |
FX Taxes, duties, and similar payments | | | 4 913.00 | |
FY Salaries and Wages | | | 55 518.00 | |
FZ Social Security Contributions | | | 24 650.00 | |
GF Total Operating Expenses (II) | | | 2 297 750.00 | |
GG - OPERATING RESULT (I - II) | | | 55 701.00 | |
GK Income from other securities and fixed asset receivables | | | 237 250.00 | |
GP Total financial income (V) | | | 237 250.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 237 250.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 292 951.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 590 701.00 | 2 812 580.00 | | 2 590 701.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 297 750.00 | 2 525 439.00 | | 2 297 750.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 292 951.00 | 287 140.00 | | 292 951.00 |
| |
| 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 | 11 801 218.00 | | | 11 801 218.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 733 423.00 | |
I4 DECREASES Grand Total | | | 11 801 218.00 | |
IO DECREASES Total including other intangible assets | | | 26 605.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 41 190.00 | |
KD ACQUISITIONS Total including other intangible assets | 26 605.00 | | | 26 605.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 190.00 | | | 41 190.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 733 423.00 | | | 11 733 423.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 67 795.00 | | | 67 795.00 |
PE DEPRECIATION Total including other intangible assets | 26 605.00 | | | 26 605.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 190.00 | | | 41 190.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 43 800.00 | | | 43 800.00 |
7C Grand total | 43 800.00 | | | 43 800.00 |
| |
| 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 | 100 905.00 | 100 905.00 | | 100 905.00 |
8C Staff and Related Accounts | 15 149.00 | 15 149.00 | | 15 149.00 |
8D Social Security and Other Social Organizations | 12 665.00 | 12 665.00 | | 12 665.00 |
8L Deferred income | 743.00 | 743.00 | | 743.00 |
UP Loans | 11 729 210.00 | 11 729 210.00 | | 11 729 210.00 |
UT Other financial assets | 4 214.00 | 4 214.00 | | 4 214.00 |
UX Other trade receivables | 494 516.00 | 494 516.00 | | 494 516.00 |
VS Prepaid expenses | 1 115.00 | 1 115.00 | | 1 115.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 229 055.00 | 12 229 055.00 | | 12 229 055.00 |
VW VAT | 12 470.00 | 12 470.00 | | 12 470.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 141 932.00 | 141 932.00 | | 141 932.00 |
