| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 345.00 | 2 861.00 | 6 484.00 | 9 345.00 |
BB Receivables related to investments | 164 576.00 | | 164 576.00 | 164 576.00 |
BJ TOTAL (I) | 173 921.00 | 2 861.00 | 171 060.00 | 173 921.00 |
BX Customers and related accounts | 162 000.00 | | 162 000.00 | 162 000.00 |
BZ Other receivables | 262.00 | | 262.00 | 262.00 |
CF Cash and cash equivalents | 34 126.00 | | 34 126.00 | 34 126.00 |
CH Prepaid expenses | 330.00 | | 330.00 | 330.00 |
CJ TOTAL (II) | 196 718.00 | | 196 718.00 | 196 718.00 |
CO Grand total (0 to V) | 370 640.00 | 2 861.00 | 367 778.00 | 370 640.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DG Other reserves | 120 474.00 | 81 303.00 | | 120 474.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 827.00 | 39 171.00 | | 40 827.00 |
DL TOTAL (I) | 161 851.00 | 121 024.00 | | 161 851.00 |
DU Loans and Debts from Credit Institutions (3) | 19 575.00 | 25 372.00 | | 19 575.00 |
DV Miscellaneous Loans and Financial Debts (4) | 146 612.00 | 125 510.00 | | 146 612.00 |
DY Tax and social security liabilities | 39 741.00 | 45 364.00 | | 39 741.00 |
EC TOTAL (IV) | 205 928.00 | 196 245.00 | | 205 928.00 |
EE Grand total (I to V) | 367 778.00 | 317 269.00 | | 367 778.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 291 480.00 | |
FJ Net sales | | | 291 480.00 | |
FR Total operating income (I) | | | 291 480.00 | |
FW Other purchases and external expenses | | | 37 831.00 | |
FX Taxes, duties, and similar payments | | | 1 086.00 | |
FY Salaries and Wages | | | 147 980.00 | |
FZ Social Security Contributions | | | 57 963.00 | |
GB Operating Expenses - Provisions | | | 1 616.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 246 476.00 | |
GG - OPERATING RESULT (I - II) | | | 45 003.00 | |
GP Total financial income (V) | | | 6 241.00 | |
GU Total financial expenses (VI) | | | 136.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 108.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 14.00 | 1 000.00 | | 14.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14.00 | -1 000.00 | | -14.00 |
HK Income tax | 10 267.00 | 9 112.00 | | 10 267.00 |
HL TOTAL REVENUE (I + III + V + VII) | 297 721.00 | 275 533.00 | | 297 721.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 256 894.00 | 236 362.00 | | 256 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 827.00 | 39 171.00 | | 40 827.00 |
| |
| 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 | 121 701.00 | | 52 220.00 | 121 701.00 |
I3 DECREASES Total Financial Fixed Assets | | | 164 576.00 | |
I4 DECREASES Grand Total | | | 173 921.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 345.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 345.00 | | | 9 345.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 112 356.00 | | 52 220.00 | 112 356.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 245.00 | 1 616.00 | | 1 245.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 245.00 | 1 616.00 | | 1 245.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 146 612.00 | 146 612.00 | | 146 612.00 |
UL Receivables related to investments | 2 270.00 | | 2 270.00 | 2 270.00 |
UX Other trade receivables | 162 000.00 | 162 000.00 | | 162 000.00 |
VH Loans with a maturity of more than one year at origin | 19 575.00 | | | 19 575.00 |
VK Loans repaid during the year | 5 797.00 | | | 5 797.00 |
VP Miscellaneous | 262.00 | 262.00 | | 262.00 |
VQ Other Taxes, Duties, and Similar Debts | 39 741.00 | 39 741.00 | | 39 741.00 |
VS Prepaid expenses | 330.00 | 330.00 | | 330.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 164 862.00 | 162 592.00 | 2 270.00 | 164 862.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 205 928.00 | 186 353.00 | | 205 928.00 |
