| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 255.00 | 796.00 | 459.00 | 1 255.00 |
BD Other fixed assets | 13 245.00 | | 13 245.00 | 13 245.00 |
BJ TOTAL (I) | 262 880.00 | 796.00 | 262 084.00 | 262 880.00 |
BX Customers and related accounts | 38 505.00 | | 38 505.00 | 38 505.00 |
BZ Other receivables | 700.00 | | 700.00 | 700.00 |
CF Cash and cash equivalents | 38 829.00 | | 38 829.00 | 38 829.00 |
CH Prepaid expenses | 168.00 | | 168.00 | 168.00 |
CJ TOTAL (II) | 78 203.00 | | 78 203.00 | 78 203.00 |
CO Grand total (0 to V) | 341 084.00 | 796.00 | 340 288.00 | 341 084.00 |
CP Shares due in less than one year | -11.00 | | | -11.00 |
CR Shares due in more than one year | -11.00 | | | -11.00 |
CU Other investments | 248 380.00 | | 248 380.00 | 248 380.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 99 980.00 | 99 980.00 | | 99 980.00 |
DD Legal reserve (1) | 2 561.00 | 881.00 | | 2 561.00 |
DH Retained earnings | 48 667.00 | 16 745.00 | | 48 667.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 229.00 | 33 602.00 | | 40 229.00 |
DL TOTAL (I) | 191 438.00 | 151 208.00 | | 191 438.00 |
DU Loans and Debts from Credit Institutions (3) | 84 009.00 | 113 704.00 | | 84 009.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 500.00 | 23 039.00 | | 32 500.00 |
DX Trade payables and related accounts | 4 111.00 | 3 448.00 | | 4 111.00 |
DY Tax and social security liabilities | 15 677.00 | 17 433.00 | | 15 677.00 |
EA Other liabilities | 5 552.00 | 1 526.00 | | 5 552.00 |
EB Prepaid income (2) | 7 000.00 | 6 000.00 | | 7 000.00 |
EC TOTAL (IV) | 148 850.00 | 165 151.00 | | 148 850.00 |
EE Grand total (I to V) | 340 288.00 | 316 360.00 | | 340 288.00 |
EG Accrued income and payables due within one year | 148 850.00 | 81 261.00 | | 148 850.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 117 932.00 | 12 000.00 | 129 932.00 | 117 932.00 |
FJ Net sales | 117 932.00 | 12 000.00 | 129 932.00 | 117 932.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 129 933.00 | |
FW Other purchases and external expenses | | | 49 619.00 | |
FX Taxes, duties, and similar payments | | | 1 795.00 | |
FY Salaries and Wages | | | 14 000.00 | |
FZ Social Security Contributions | | | 12 943.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 651.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 79 009.00 | |
GG - OPERATING RESULT (I - II) | | | 50 923.00 | |
GL Other interest and similar income | | | 98.00 | |
GP Total financial income (V) | | | 98.00 | |
GR Interest and similar expenses | | | 1 480.00 | |
GU Total financial expenses (VI) | | | 1 480.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 381.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 542.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 88.00 | 135.00 | | 88.00 |
HH Total exceptional expenses (VIII) | 88.00 | 135.00 | | 88.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -88.00 | -135.00 | | -88.00 |
HK Income tax | 9 225.00 | 6 782.00 | | 9 225.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 032.00 | 117 621.00 | | 130 032.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 802.00 | 84 019.00 | | 89 802.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 229.00 | 33 602.00 | | 40 229.00 |
HP References: Equipment leasing | 919.00 | 4 914.00 | | 919.00 |
| |
| 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 | 263 079.00 | | 227.00 | 263 079.00 |
I3 DECREASES Total Financial Fixed Assets | | | 261 625.00 | |
I4 DECREASES Grand Total | | 425.00 | 262 881.00 | |
IY DECREASES Total Tangible Fixed Assets | | 425.00 | 1 256.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 454.00 | | 227.00 | 1 454.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 261 625.00 | | | 261 625.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 570.00 | 651.00 | 425.00 | 570.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 570.00 | 651.00 | 425.00 | 570.00 |
| |
| 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 | 4 111.00 | 4 111.00 | | 4 111.00 |
8D Social Security and Other Social Organizations | 4 462.00 | 4 462.00 | | 4 462.00 |
8E Income Taxes | 2 441.00 | 2 441.00 | | 2 441.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 552.00 | 5 552.00 | | 5 552.00 |
8L Deferred income | 7 000.00 | 7 000.00 | | 7 000.00 |
UX Other trade receivables | 38 505.00 | 38 505.00 | | 38 505.00 |
VB VAT | 700.00 | 700.00 | | 700.00 |
VG Loans with a maturity of up to one year at origin | 120.00 | 120.00 | | 120.00 |
VH Loans with a maturity of more than one year at origin | 83 890.00 | 83 890.00 | | 83 890.00 |
VI Group and Associates | 32 500.00 | 32 500.00 | | 32 500.00 |
VJ Loans taken out during the year | 1 500.00 | | | 1 500.00 |
VK Loans repaid during the year | 31 158.00 | | | 31 158.00 |
VS Prepaid expenses | 168.00 | 168.00 | | 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 374.00 | 39 374.00 | | 39 374.00 |
VW VAT | 8 775.00 | 8 775.00 | | 8 775.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 148 850.00 | 148 850.00 | | 148 850.00 |
