| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 41 580.00 | 16 275.00 | 25 305.00 | 41 580.00 |
BD Other fixed assets | 62 171.00 | | 62 171.00 | 62 171.00 |
BH Other financial assets | 5 900.00 | | 5 900.00 | 5 900.00 |
BJ TOTAL (I) | 2 705 310.00 | 16 275.00 | 2 689 036.00 | 2 705 310.00 |
BX Customers and related accounts | 55 200.00 | | 55 200.00 | 55 200.00 |
BZ Other receivables | 1 143 373.00 | | 1 143 373.00 | 1 143 373.00 |
CD Marketable securities | 199 400.00 | | 199 400.00 | 199 400.00 |
CF Cash and cash equivalents | 1 467 775.00 | | 1 467 775.00 | 1 467 775.00 |
CH Prepaid expenses | 869.00 | | 869.00 | 869.00 |
CJ TOTAL (II) | 2 866 617.00 | | 2 866 617.00 | 2 866 617.00 |
CO Grand total (0 to V) | 5 571 927.00 | 16 275.00 | 5 555 652.00 | 5 571 927.00 |
CU Other investments | 2 595 660.00 | | 2 595 660.00 | 2 595 660.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 100 000.00 | 2 100 000.00 | | 2 100 000.00 |
DD Legal reserve (1) | 210 000.00 | 210 000.00 | | 210 000.00 |
DG Other reserves | 2 692 600.00 | 2 394 704.00 | | 2 692 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 407 009.00 | 497 896.00 | | 407 009.00 |
DL TOTAL (I) | 5 409 609.00 | 5 202 600.00 | | 5 409 609.00 |
DU Loans and Debts from Credit Institutions (3) | 45.00 | 11 828.00 | | 45.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 544.00 | 37 471.00 | | 13 544.00 |
DX Trade payables and related accounts | 5 620.00 | 4 452.00 | | 5 620.00 |
DY Tax and social security liabilities | 126 750.00 | 80 930.00 | | 126 750.00 |
EA Other liabilities | 85.00 | 40.00 | | 85.00 |
EC TOTAL (IV) | 146 043.00 | 134 721.00 | | 146 043.00 |
EE Grand total (I to V) | 5 555 652.00 | 5 337 321.00 | | 5 555 652.00 |
EG Accrued income and payables due within one year | 146 043.00 | 134 721.00 | | 146 043.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 558 000.00 | | 558 000.00 | 558 000.00 |
FJ Net sales | 558 000.00 | | 558 000.00 | 558 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 008.00 | |
FR Total operating income (I) | | | 562 008.00 | |
FW Other purchases and external expenses | | | 87 054.00 | |
FX Taxes, duties, and similar payments | | | 34 259.00 | |
FY Salaries and Wages | | | 143 737.00 | |
FZ Social Security Contributions | | | 101 948.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 926.00 | |
GF Total Operating Expenses (II) | | | 385 923.00 | |
GG - OPERATING RESULT (I - II) | | | 176 085.00 | |
GH Attributed profit or transferred loss (III) | | | 125 041.00 | |
GI Supported loss or transferred profit (IV) | | | 3 796.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 203 500.00 | |
GL Other interest and similar income | | | 776.00 | |
GP Total financial income (V) | | | 204 276.00 | |
GR Interest and similar expenses | | | 15.00 | |
GU Total financial expenses (VI) | | | 15.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 204 260.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 501 591.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 008.00 | 4 494.00 | | 4 008.00 |
A2 TOTAL ASSETS | 54 478.00 | 63 412.00 | | 54 478.00 |
HA Exceptional income from management transactions | 16.00 | 9 297.00 | | 16.00 |
HB Exceptional income from capital transactions | 35 000.00 | | | 35 000.00 |
HD Total exceptional income (VII) | 35 016.00 | 9 297.00 | | 35 016.00 |
HE Exceptional expenses on management operations | 64.00 | 499.00 | | 64.00 |
HF Exceptional expenses on capital transactions | 24 640.00 | | | 24 640.00 |
HH Total exceptional expenses (VIII) | 24 704.00 | 499.00 | | 24 704.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 312.00 | 8 798.00 | | 10 312.00 |
HJ Employee participation in company results | 15 168.00 | 30 399.00 | | 15 168.00 |
HK Income tax | 89 725.00 | 82 155.00 | | 89 725.00 |
HL TOTAL REVENUE (I + III + V + VII) | 926 341.00 | 1 023 647.00 | | 926 341.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 519 332.00 | 525 751.00 | | 519 332.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 407 009.00 | 497 896.00 | | 407 009.00 |
HP References: Equipment leasing | 34 504.00 | 14 915.00 | | 34 504.00 |
| |
| 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 | 2 655 170.00 | | 89 830.00 | 2 655 170.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 663 731.00 | |
I4 DECREASES Grand Total | | 39 690.00 | 2 705 310.00 | |
IY DECREASES Total Tangible Fixed Assets | | 39 690.00 | 41 580.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 580.00 | | 39 690.00 | 41 580.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 613 591.00 | | 50 140.00 | 2 613 591.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 399.00 | 18 926.00 | 15 050.00 | 12 399.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 399.00 | 18 926.00 | 15 050.00 | 12 399.00 |
| |
| 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 | 5 620.00 | 5 620.00 | | 5 620.00 |
8C Staff and Related Accounts | 31 581.00 | 31 581.00 | | 31 581.00 |
8D Social Security and Other Social Organizations | 15 208.00 | 15 208.00 | | 15 208.00 |
8E Income Taxes | 46 799.00 | 46 799.00 | | 46 799.00 |
8K Other liabilities (including liabilities related to repo transactions) | 85.00 | 85.00 | | 85.00 |
UT Other financial assets | 5 900.00 | | 5 900.00 | 5 900.00 |
UX Other trade receivables | 55 200.00 | 55 200.00 | | 55 200.00 |
VB VAT | 963.00 | 963.00 | | 963.00 |
VC Group and associates | 1 142 410.00 | 1 142 410.00 | | 1 142 410.00 |
VG Loans with a maturity of up to one year at origin | 45.00 | 45.00 | | 45.00 |
VI Group and Associates | 13 544.00 | 13 544.00 | | 13 544.00 |
VK Loans repaid during the year | 11 789.00 | | | 11 789.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 210.00 | 4 210.00 | | 4 210.00 |
VS Prepaid expenses | 869.00 | 869.00 | | 869.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 205 342.00 | 1 199 442.00 | 5 900.00 | 1 205 342.00 |
VW VAT | 28 952.00 | 28 952.00 | | 28 952.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 043.00 | 146 043.00 | | 146 043.00 |
