| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 792.00 | 792.00 | | 792.00 |
BJ TOTAL (I) | 1 695 689.00 | 792.00 | 1 694 897.00 | 1 695 689.00 |
BX Customers and related accounts | 168 721.00 | | 168 721.00 | 168 721.00 |
BZ Other receivables | 4 071 629.00 | | 4 071 629.00 | 4 071 629.00 |
CF Cash and cash equivalents | 1 550 530.00 | | 1 550 530.00 | 1 550 530.00 |
CH Prepaid expenses | 8 473.00 | | 8 473.00 | 8 473.00 |
CJ TOTAL (II) | 5 799 353.00 | | 5 799 353.00 | 5 799 353.00 |
CO Grand total (0 to V) | 7 495 042.00 | 792.00 | 7 494 250.00 | 7 495 042.00 |
CU Other investments | 1 694 897.00 | | 1 694 897.00 | 1 694 897.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500 000.00 | 2 000 000.00 | | 3 500 000.00 |
DD Legal reserve (1) | 200 000.00 | 200 000.00 | | 200 000.00 |
DG Other reserves | 1 966 167.00 | 3 093 889.00 | | 1 966 167.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 727 904.00 | 772 278.00 | | 727 904.00 |
DL TOTAL (I) | 6 394 070.00 | 6 066 166.00 | | 6 394 070.00 |
DV Miscellaneous Loans and Financial Debts (4) | 968 261.00 | 614 703.00 | | 968 261.00 |
DX Trade payables and related accounts | 11 108.00 | 11 436.00 | | 11 108.00 |
DY Tax and social security liabilities | 120 811.00 | 62 532.00 | | 120 811.00 |
EC TOTAL (IV) | 1 100 179.00 | 688 672.00 | | 1 100 179.00 |
EE Grand total (I to V) | 7 494 250.00 | 6 754 838.00 | | 7 494 250.00 |
EG Accrued income and payables due within one year | 1 100 179.00 | 688 672.00 | | 1 100 179.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 375 600.00 | 391 901.00 | 767 501.00 | 375 600.00 |
FJ Net sales | 375 600.00 | 391 901.00 | 767 501.00 | 375 600.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 767 503.00 | |
FW Other purchases and external expenses | | | 38 325.00 | |
FX Taxes, duties, and similar payments | | | 13 061.00 | |
FY Salaries and Wages | | | 430 561.00 | |
FZ Social Security Contributions | | | 222 018.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 333.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 708 299.00 | |
GG - OPERATING RESULT (I - II) | | | 59 203.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 705 037.00 | |
GP Total financial income (V) | | | 705 037.00 | |
GR Interest and similar expenses | | | 9 152.00 | |
GU Total financial expenses (VI) | | | 9 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 695 885.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 755 088.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 14 302.00 | | |
HB Exceptional income from capital transactions | 15 000.00 | | | 15 000.00 |
HD Total exceptional income (VII) | 15 000.00 | 14 302.00 | | 15 000.00 |
HF Exceptional expenses on capital transactions | 13 133.00 | | | 13 133.00 |
HH Total exceptional expenses (VIII) | 13 133.00 | | | 13 133.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 867.00 | 14 302.00 | | 1 867.00 |
HK Income tax | 29 051.00 | 49 584.00 | | 29 051.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 487 540.00 | 1 442 191.00 | | 1 487 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 759 637.00 | 669 913.00 | | 759 637.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 727 904.00 | 772 278.00 | | 727 904.00 |
| |
| 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 | 1 713 689.00 | | | 1 713 689.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 694 897.00 | |
I4 DECREASES Grand Total | | 18 000.00 | 1 695 689.00 | |
IY DECREASES Total Tangible Fixed Assets | | 18 000.00 | 792.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 792.00 | | | 18 792.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 694 897.00 | | | 1 694 897.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 325.00 | 4 333.00 | 4 866.00 | 1 325.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 325.00 | 4 333.00 | 4 866.00 | 1 325.00 |
