| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 16 675.00 | 16 675.00 | | 16 675.00 |
AJ Other Intangible Assets | 18 294.00 | | 18 294.00 | 18 294.00 |
AT Other tangible assets | 145 784.00 | 57 215.00 | 88 570.00 | 145 784.00 |
BH Other financial assets | 16 500.00 | | 16 500.00 | 16 500.00 |
BJ TOTAL (I) | 198 853.00 | 73 890.00 | 124 963.00 | 198 853.00 |
BX Customers and related accounts | 63 024.00 | 1 800.00 | 61 224.00 | 63 024.00 |
BZ Other receivables | 830 155.00 | | 830 155.00 | 830 155.00 |
CD Marketable securities | 24 956.00 | | 24 956.00 | 24 956.00 |
CF Cash and cash equivalents | 576 090.00 | | 576 090.00 | 576 090.00 |
CJ TOTAL (II) | 1 494 226.00 | 1 800.00 | 1 492 426.00 | 1 494 226.00 |
CO Grand total (0 to V) | 1 693 079.00 | 75 690.00 | 1 617 389.00 | 1 693 079.00 |
CU Other investments | 1 599.00 | | 1 599.00 | 1 599.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 989 667.00 | 842 512.00 | | 989 667.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 273 607.00 | 147 155.00 | | 273 607.00 |
DL TOTAL (I) | 1 304 585.00 | 1 030 978.00 | | 1 304 585.00 |
DQ Provisions for Expenses | | 26 000.00 | | |
DR TOTAL (IV) | | 26 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 98 223.00 | 127 904.00 | | 98 223.00 |
DV Miscellaneous Loans and Financial Debts (4) | 72 565.00 | 50 615.00 | | 72 565.00 |
DX Trade payables and related accounts | 15 674.00 | 20 233.00 | | 15 674.00 |
DY Tax and social security liabilities | 123 261.00 | 54 978.00 | | 123 261.00 |
EA Other liabilities | 3 081.00 | 16 384.00 | | 3 081.00 |
EC TOTAL (IV) | 312 803.00 | 270 114.00 | | 312 803.00 |
EE Grand total (I to V) | 1 617 389.00 | 1 327 092.00 | | 1 617 389.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 057 753.00 | | 1 057 753.00 | 1 057 753.00 |
FJ Net sales | 1 057 753.00 | | 1 057 753.00 | 1 057 753.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 36 720.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 094 474.00 | |
FW Other purchases and external expenses | | | 238 005.00 | |
FX Taxes, duties, and similar payments | | | 9 407.00 | |
FY Salaries and Wages | | | 292 614.00 | |
FZ Social Security Contributions | | | 160 444.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 30 014.00 | |
GE Other Expenses | | | 6 768.00 | |
GF Total Operating Expenses (II) | | | 737 252.00 | |
GG - OPERATING RESULT (I - II) | | | 357 222.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 150.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 1 150.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 150.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 356 072.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 27 000.00 | | | 27 000.00 |
HD Total exceptional income (VII) | 27 000.00 | | | 27 000.00 |
HE Exceptional expenses on management operations | 397.00 | 135.00 | | 397.00 |
HF Exceptional expenses on capital transactions | 14 961.00 | | | 14 961.00 |
HG Exceptional depreciation and provisions | | 27 226.00 | | |
HH Total exceptional expenses (VIII) | 15 358.00 | 27 361.00 | | 15 358.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 642.00 | -27 361.00 | | 11 642.00 |
HK Income tax | 94 107.00 | 44 869.00 | | 94 107.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 121 474.00 | 797 429.00 | | 1 121 474.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 847 867.00 | 650 274.00 | | 847 867.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 273 607.00 | 147 155.00 | | 273 607.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 26 000.00 | | 26 000.00 | 26 000.00 |
6T Receivables | 1 800.00 | | | 1 800.00 |
7B Total provisions for depreciation | 1 800.00 | | | 1 800.00 |
7C Grand total | 27 800.00 | | 26 000.00 | 27 800.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 72 565.00 | 72 565.00 | | 72 565.00 |
8B Suppliers and Related Accounts | 15 674.00 | 15 674.00 | | 15 674.00 |
8D Social Security and Other Social Organizations | 123 260.00 | 123 260.00 | | 123 260.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 081.00 | 3 081.00 | | 3 081.00 |
UT Other financial assets | 16 500.00 | | 16 500.00 | 16 500.00 |
VG Loans with a maturity of up to one year at origin | 98 223.00 | 29 681.00 | 68 542.00 | 98 223.00 |
VS Prepaid expenses | 893 180.00 | 893 180.00 | | 893 180.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 909 680.00 | 893 180.00 | 16 500.00 | 909 680.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 312 803.00 | 244 261.00 | 68 542.00 | 312 803.00 |
