| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 000.00 | 3 000.00 | | 3 000.00 |
AT Other tangible assets | 12 556.00 | 8 832.00 | 3 724.00 | 12 556.00 |
BH Other financial assets | 1 850.00 | | 1 850.00 | 1 850.00 |
BJ TOTAL (I) | 17 406.00 | 11 832.00 | 5 574.00 | 17 406.00 |
BX Customers and related accounts | 40 525.00 | | 40 525.00 | 40 525.00 |
BZ Other receivables | 1 351 763.00 | | 1 351 763.00 | 1 351 763.00 |
CF Cash and cash equivalents | 6 391.00 | | 6 391.00 | 6 391.00 |
CH Prepaid expenses | 2 140.00 | | 2 140.00 | 2 140.00 |
CJ TOTAL (II) | 1 400 819.00 | | 1 400 819.00 | 1 400 819.00 |
CO Grand total (0 to V) | 1 418 225.00 | 11 832.00 | 1 406 393.00 | 1 418 225.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 191 671.00 | 157 482.00 | | 191 671.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 467.00 | 59 189.00 | | 42 467.00 |
DL TOTAL (I) | 242 938.00 | 225 471.00 | | 242 938.00 |
DU Loans and Debts from Credit Institutions (3) | 206.00 | 10 154.00 | | 206.00 |
DX Trade payables and related accounts | 46 686.00 | 23 325.00 | | 46 686.00 |
DY Tax and social security liabilities | 36 143.00 | 38 526.00 | | 36 143.00 |
EA Other liabilities | 1 080 420.00 | 1 371 214.00 | | 1 080 420.00 |
EC TOTAL (IV) | 1 163 455.00 | 1 443 220.00 | | 1 163 455.00 |
EE Grand total (I to V) | 1 406 393.00 | 1 668 690.00 | | 1 406 393.00 |
EG Accrued income and payables due within one year | 1 163 455.00 | 1 443 220.00 | | 1 163 455.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 206.00 | | | 206.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 474 054.00 | | 474 054.00 | 474 054.00 |
FJ Net sales | 474 054.00 | | 474 054.00 | 474 054.00 |
FO Operating subsidies | | | 2 417.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 086.00 | |
FQ Other income | | | 429.00 | |
FR Total operating income (I) | | | 480 985.00 | |
FW Other purchases and external expenses | | | 286 317.00 | |
FX Taxes, duties, and similar payments | | | 2 635.00 | |
FY Salaries and Wages | | | 111 057.00 | |
FZ Social Security Contributions | | | 32 473.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 229.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 434 715.00 | |
GG - OPERATING RESULT (I - II) | | | 46 270.00 | |
GL Other interest and similar income | | | 4 049.00 | |
GP Total financial income (V) | | | 4 049.00 | |
GR Interest and similar expenses | | | 91.00 | |
GU Total financial expenses (VI) | | | 91.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 958.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 228.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 6 260.00 | | |
HD Total exceptional income (VII) | | 6 260.00 | | |
HE Exceptional expenses on management operations | 3 632.00 | 183.00 | | 3 632.00 |
HG Exceptional depreciation and provisions | | 4 536.00 | | |
HH Total exceptional expenses (VIII) | 3 632.00 | 4 719.00 | | 3 632.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 632.00 | 1 541.00 | | -3 632.00 |
HK Income tax | 4 129.00 | 13 233.00 | | 4 129.00 |
HL TOTAL REVENUE (I + III + V + VII) | 485 034.00 | 448 616.00 | | 485 034.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 442 567.00 | 389 427.00 | | 442 567.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 467.00 | 59 189.00 | | 42 467.00 |
| |
| 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 | 15 956.00 | | 2 940.00 | 15 956.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 850.00 | |
I4 DECREASES Grand Total | | 1 490.00 | 17 406.00 | |
IO DECREASES Total including other intangible assets | | | 3 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 490.00 | 12 556.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 000.00 | | | 3 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 106.00 | | 2 940.00 | 11 106.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 850.00 | | | 1 850.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 093.00 | 2 229.00 | 1 490.00 | 11 093.00 |
PE DEPRECIATION Total including other intangible assets | 2 193.00 | 807.00 | | 2 193.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 900.00 | 1 422.00 | 1 490.00 | 8 900.00 |
| |
| 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 | 46 686.00 | 46 686.00 | | 46 686.00 |
8C Staff and Related Accounts | 5 904.00 | 5 904.00 | | 5 904.00 |
8D Social Security and Other Social Organizations | 19 851.00 | 19 851.00 | | 19 851.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 080 420.00 | 1 080 420.00 | | 1 080 420.00 |
UT Other financial assets | 1 850.00 | | 1 850.00 | 1 850.00 |
UX Other trade receivables | 40 525.00 | 40 525.00 | | 40 525.00 |
VB VAT | 12 159.00 | 12 159.00 | | 12 159.00 |
VC Group and associates | 105 528.00 | 105 528.00 | | 105 528.00 |
VG Loans with a maturity of up to one year at origin | 206.00 | 206.00 | | 206.00 |
VK Loans repaid during the year | 10 150.00 | | | 10 150.00 |
VM Income taxes | 12 875.00 | 12 875.00 | | 12 875.00 |
VQ Other Taxes, Duties, and Similar Debts | 684.00 | 684.00 | | 684.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 221 201.00 | 1 221 201.00 | | 1 221 201.00 |
VS Prepaid expenses | 2 140.00 | 2 140.00 | | 2 140.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 396 278.00 | 1 394 428.00 | 1 850.00 | 1 396 278.00 |
VW VAT | 9 703.00 | 9 703.00 | | 9 703.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 163 455.00 | 1 163 455.00 | | 1 163 455.00 |
