| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 750.00 | 750.00 | | 750.00 |
BJ TOTAL (I) | 953 846.00 | 100 750.00 | 853 096.00 | 953 846.00 |
BX Customers and related accounts | 100 604.00 | | 100 604.00 | 100 604.00 |
BZ Other receivables | 135 314.00 | | 135 314.00 | 135 314.00 |
CF Cash and cash equivalents | 14 038.00 | | 14 038.00 | 14 038.00 |
CH Prepaid expenses | 16 346.00 | | 16 346.00 | 16 346.00 |
CJ TOTAL (II) | 266 301.00 | | 266 301.00 | 266 301.00 |
CO Grand total (0 to V) | 1 220 148.00 | 100 750.00 | 1 119 398.00 | 1 220 148.00 |
CU Other investments | 953 096.00 | 100 000.00 | 853 096.00 | 953 096.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 24 910.00 | 22 867.00 | | 24 910.00 |
DG Other reserves | 454 420.00 | 415 601.00 | | 454 420.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 769.00 | 40 862.00 | | 61 769.00 |
DL TOTAL (I) | 941 099.00 | 879 330.00 | | 941 099.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 862.00 | 46 938.00 | | 52 862.00 |
DX Trade payables and related accounts | 36 007.00 | 22 526.00 | | 36 007.00 |
DY Tax and social security liabilities | 81 353.00 | 94 561.00 | | 81 353.00 |
EA Other liabilities | 8 076.00 | | | 8 076.00 |
EC TOTAL (IV) | 178 298.00 | 164 025.00 | | 178 298.00 |
EE Grand total (I to V) | 1 119 398.00 | 1 043 356.00 | | 1 119 398.00 |
EG Accrued income and payables due within one year | 178 298.00 | 164 025.00 | | 178 298.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 564 390.00 | | 564 390.00 | 564 390.00 |
FJ Net sales | 564 390.00 | | 564 390.00 | 564 390.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 477.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 568 869.00 | |
FW Other purchases and external expenses | | | 114 615.00 | |
FX Taxes, duties, and similar payments | | | 8 727.00 | |
FY Salaries and Wages | | | 270 226.00 | |
FZ Social Security Contributions | | | 101 987.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 495 558.00 | |
GG - OPERATING RESULT (I - II) | | | 73 310.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 167.00 | |
GP Total financial income (V) | | | 167.00 | |
GR Interest and similar expenses | | | 964.00 | |
GU Total financial expenses (VI) | | | 964.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -796.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 514.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 477.00 | 3 840.00 | | 4 477.00 |
A2 TOTAL ASSETS | 33 988.00 | 33 965.00 | | 33 988.00 |
HE Exceptional expenses on management operations | | 294.00 | | |
HH Total exceptional expenses (VIII) | | 294.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -294.00 | | |
HK Income tax | 10 745.00 | -3 265.00 | | 10 745.00 |
HL TOTAL REVENUE (I + III + V + VII) | 569 036.00 | 579 598.00 | | 569 036.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 507 267.00 | 538 736.00 | | 507 267.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 769.00 | 40 862.00 | | 61 769.00 |
| |
| 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 | 953 846.00 | | | 953 846.00 |
I3 DECREASES Total Financial Fixed Assets | | | 953 096.00 | |
I4 DECREASES Grand Total | | | 953 846.00 | |
IO DECREASES Total including other intangible assets | | | 750.00 | |
KD ACQUISITIONS Total including other intangible assets | 750.00 | | | 750.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 953 096.00 | | | 953 096.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 750.00 | | | 750.00 |
PE DEPRECIATION Total including other intangible assets | 750.00 | | | 750.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 100 000.00 | | | 100 000.00 |
7C Grand total | 100 000.00 | | | 100 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 36 007.00 | 36 007.00 | | 36 007.00 |
8C Staff and Related Accounts | 39 475.00 | 39 475.00 | | 39 475.00 |
8D Social Security and Other Social Organizations | 20 131.00 | 20 131.00 | | 20 131.00 |
8E Income Taxes | 1 804.00 | 1 804.00 | | 1 804.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 076.00 | 8 076.00 | | 8 076.00 |
UX Other trade receivables | 100 604.00 | 100 604.00 | | 100 604.00 |
UZ Social Security, other social security organizations | 340.00 | 340.00 | | 340.00 |
VB VAT | 968.00 | 968.00 | | 968.00 |
VC Group and associates | 132 914.00 | 132 914.00 | | 132 914.00 |
VI Group and Associates | 52 862.00 | 52 862.00 | | 52 862.00 |
VP Miscellaneous | 1 092.00 | 1 092.00 | | 1 092.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 336.00 | 3 336.00 | | 3 336.00 |
VS Prepaid expenses | 16 346.00 | 16 346.00 | | 16 346.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 252 263.00 | 252 263.00 | | 252 263.00 |
VW VAT | 16 607.00 | 16 607.00 | | 16 607.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 178 298.00 | 178 298.00 | | 178 298.00 |
