| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 33 918.00 | 33 918.00 | | 33 918.00 |
AT Other tangible assets | 4 099.00 | 1 991.00 | 2 108.00 | 4 099.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 2 205 157.00 | 35 908.00 | 2 169 249.00 | 2 205 157.00 |
BX Customers and related accounts | 17 383.00 | | 17 383.00 | 17 383.00 |
BZ Other receivables | 3 464.00 | | 3 464.00 | 3 464.00 |
CF Cash and cash equivalents | 4 305.00 | | 4 305.00 | 4 305.00 |
CH Prepaid expenses | 4 835.00 | | 4 835.00 | 4 835.00 |
CJ TOTAL (II) | 29 986.00 | | 29 986.00 | 29 986.00 |
CO Grand total (0 to V) | 2 235 144.00 | 35 908.00 | 2 199 235.00 | 2 235 144.00 |
CP Shares due in less than one year | 1 500.00 | | | 1 500.00 |
CU Other investments | 2 165 641.00 | | 2 165 641.00 | 2 165 641.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 938 561.00 | 663 824.00 | | 938 561.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 311 806.00 | 274 736.00 | | 311 806.00 |
DL TOTAL (I) | 1 261 367.00 | 949 561.00 | | 1 261 367.00 |
DU Loans and Debts from Credit Institutions (3) | 714 993.00 | 1 061 763.00 | | 714 993.00 |
DV Miscellaneous Loans and Financial Debts (4) | 166 949.00 | 117 305.00 | | 166 949.00 |
DX Trade payables and related accounts | 22 151.00 | 22 365.00 | | 22 151.00 |
DY Tax and social security liabilities | 33 775.00 | 42 797.00 | | 33 775.00 |
EC TOTAL (IV) | 937 869.00 | 1 244 229.00 | | 937 869.00 |
EE Grand total (I to V) | 2 199 235.00 | 2 193 790.00 | | 2 199 235.00 |
EG Accrued income and payables due within one year | 579 311.00 | 533 856.00 | | 579 311.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 221.00 | 5 598.00 | | 4 221.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 306 786.00 | | 306 786.00 | 306 786.00 |
FJ Net sales | 306 786.00 | | 306 786.00 | 306 786.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 53 513.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 360 305.00 | |
FW Other purchases and external expenses | | | 108 396.00 | |
FX Taxes, duties, and similar payments | | | 4 698.00 | |
FY Salaries and Wages | | | 120 959.00 | |
FZ Social Security Contributions | | | 44 920.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 918.00 | |
GE Other Expenses | | | 359.00 | |
GF Total Operating Expenses (II) | | | 291 249.00 | |
GG - OPERATING RESULT (I - II) | | | 69 056.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 262 678.00 | |
GP Total financial income (V) | | | 262 678.00 | |
GR Interest and similar expenses | | | 17 161.00 | |
GU Total financial expenses (VI) | | | 17 161.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 245 517.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 314 573.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 53 513.00 | 85 471.00 | | 53 513.00 |
HK Income tax | 2 767.00 | | | 2 767.00 |
HL TOTAL REVENUE (I + III + V + VII) | 622 983.00 | 570 813.00 | | 622 983.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 311 177.00 | 296 077.00 | | 311 177.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 311 806.00 | 274 736.00 | | 311 806.00 |
| |
| 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 | 2 202 653.00 | | 2 504.00 | 2 202 653.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 167 141.00 | |
I4 DECREASES Grand Total | | | 2 205 157.00 | |
IO DECREASES Total including other intangible assets | | | 33 918.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 099.00 | |
KD ACQUISITIONS Total including other intangible assets | 33 918.00 | | | 33 918.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 595.00 | | 2 504.00 | 1 595.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 167 141.00 | | | 2 167 141.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 990.00 | 11 918.00 | | 23 990.00 |
PE DEPRECIATION Total including other intangible assets | 23 365.00 | 10 552.00 | | 23 365.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 625.00 | 1 366.00 | | 625.00 |
| |
| 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 | 22 151.00 | 22 151.00 | | 22 151.00 |
8C Staff and Related Accounts | 4 939.00 | 4 939.00 | | 4 939.00 |
8D Social Security and Other Social Organizations | 19 241.00 | 19 241.00 | | 19 241.00 |
UT Other financial assets | 1 500.00 | 1 500.00 | | 1 500.00 |
UX Other trade receivables | 17 383.00 | 17 383.00 | | 17 383.00 |
VB VAT | 392.00 | 392.00 | | 392.00 |
VG Loans with a maturity of up to one year at origin | 4 221.00 | 4 221.00 | | 4 221.00 |
VH Loans with a maturity of more than one year at origin | 710 772.00 | 352 214.00 | 358 558.00 | 710 772.00 |
VI Group and Associates | 166 949.00 | 166 949.00 | | 166 949.00 |
VK Loans repaid during the year | 345 199.00 | | | 345 199.00 |
VM Income taxes | 3 072.00 | 3 072.00 | | 3 072.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 609.00 | 1 609.00 | | 1 609.00 |
VS Prepaid expenses | 4 835.00 | 4 835.00 | | 4 835.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 182.00 | 27 182.00 | | 27 182.00 |
VW VAT | 7 986.00 | 7 986.00 | | 7 986.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 937 869.00 | 579 311.00 | 358 558.00 | 937 869.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | | | 4.00 |
