| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 165.00 | 165.00 | | 165.00 |
AT Other tangible assets | 63 650.00 | 37 111.00 | 26 539.00 | 63 650.00 |
BJ TOTAL (I) | 731 930.00 | 37 276.00 | 694 654.00 | 731 930.00 |
BX Customers and related accounts | 851 630.00 | | 851 630.00 | 851 630.00 |
BZ Other receivables | 380 429.00 | | 380 429.00 | 380 429.00 |
CF Cash and cash equivalents | 47 386.00 | | 47 386.00 | 47 386.00 |
CH Prepaid expenses | 1 245.00 | | 1 245.00 | 1 245.00 |
CJ TOTAL (II) | 1 280 689.00 | | 1 280 689.00 | 1 280 689.00 |
CO Grand total (0 to V) | 2 012 619.00 | 37 276.00 | 1 975 343.00 | 2 012 619.00 |
CU Other investments | 668 115.00 | | 668 115.00 | 668 115.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 400.00 | 28 400.00 | | 28 400.00 |
DD Legal reserve (1) | 2 840.00 | 2 840.00 | | 2 840.00 |
DG Other reserves | 26 984.00 | 230 574.00 | | 26 984.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 701 854.00 | 496 410.00 | | 701 854.00 |
DL TOTAL (I) | 760 079.00 | 758 224.00 | | 760 079.00 |
DU Loans and Debts from Credit Institutions (3) | 117 868.00 | 167 741.00 | | 117 868.00 |
DV Miscellaneous Loans and Financial Debts (4) | 640 042.00 | 653 424.00 | | 640 042.00 |
DX Trade payables and related accounts | 10 721.00 | 14 728.00 | | 10 721.00 |
DY Tax and social security liabilities | 444 250.00 | 592 665.00 | | 444 250.00 |
EA Other liabilities | 2 384.00 | 67 247.00 | | 2 384.00 |
EC TOTAL (IV) | 1 215 265.00 | 1 495 805.00 | | 1 215 265.00 |
EE Grand total (I to V) | 1 975 343.00 | 2 254 029.00 | | 1 975 343.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 610 500.00 | | 1 610 500.00 | 1 610 500.00 |
FJ Net sales | 1 610 500.00 | | 1 610 500.00 | 1 610 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 32 334.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 642 835.00 | |
FW Other purchases and external expenses | | | 64 464.00 | |
FX Taxes, duties, and similar payments | | | 125 494.00 | |
FY Salaries and Wages | | | 1 052 821.00 | |
FZ Social Security Contributions | | | 371 985.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 613.00 | |
GE Other Expenses | | | 568.00 | |
GF Total Operating Expenses (II) | | | 1 639 945.00 | |
GG - OPERATING RESULT (I - II) | | | 2 890.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 700 000.00 | |
GP Total financial income (V) | | | 700 000.00 | |
GR Interest and similar expenses | | | 1 087.00 | |
GU Total financial expenses (VI) | | | 1 087.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 698 913.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 701 804.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 29 000.00 | | | 29 000.00 |
HD Total exceptional income (VII) | 29 000.00 | | | 29 000.00 |
HE Exceptional expenses on management operations | | 224.00 | | |
HF Exceptional expenses on capital transactions | 9 165.00 | | | 9 165.00 |
HH Total exceptional expenses (VIII) | 9 165.00 | 224.00 | | 9 165.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 835.00 | -224.00 | | 19 835.00 |
HK Income tax | 19 784.00 | 12 131.00 | | 19 784.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 371 835.00 | 2 033 962.00 | | 2 371 835.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 669 981.00 | 1 537 551.00 | | 1 669 981.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 701 854.00 | 496 410.00 | | 701 854.00 |
| |
| 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 | 799 267.00 | | | 799 267.00 |
I3 DECREASES Total Financial Fixed Assets | | | 668 115.00 | |
I4 DECREASES Grand Total | | 67 338.00 | 731 930.00 | |
IO DECREASES Total including other intangible assets | | | 165.00 | |
IY DECREASES Total Tangible Fixed Assets | | 67 338.00 | 63 650.00 | |
KD ACQUISITIONS Total including other intangible assets | 165.00 | | | 165.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 130 987.00 | | | 130 987.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 668 115.00 | | | 668 115.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 70 835.00 | 24 613.00 | 58 172.00 | 70 835.00 |
PE DEPRECIATION Total including other intangible assets | 165.00 | | | 165.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 70 670.00 | 24 613.00 | 58 172.00 | 70 670.00 |
| |
| 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 | 10 721.00 | 10 721.00 | | 10 721.00 |
8C Staff and Related Accounts | 7 080.00 | 7 080.00 | | 7 080.00 |
8D Social Security and Other Social Organizations | 202 370.00 | 202 370.00 | | 202 370.00 |
8E Income Taxes | 7 099.00 | 7 099.00 | | 7 099.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 384.00 | 2 384.00 | | 2 384.00 |
UX Other trade receivables | 851 630.00 | 851 630.00 | | 851 630.00 |
UZ Social Security, other social security organizations | 227 799.00 | 227 799.00 | | 227 799.00 |
VB VAT | 11 583.00 | 11 583.00 | | 11 583.00 |
VC Group and associates | 131 047.00 | 131 047.00 | | 131 047.00 |
VH Loans with a maturity of more than one year at origin | 117 868.00 | 50 282.00 | 67 586.00 | 117 868.00 |
VI Group and Associates | 640 042.00 | 640 042.00 | | 640 042.00 |
VK Loans repaid during the year | 49 872.00 | | | 49 872.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 119.00 | 9 119.00 | | 9 119.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 000.00 | 10 000.00 | | 10 000.00 |
VS Prepaid expenses | 1 245.00 | 1 245.00 | | 1 245.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 233 303.00 | 1 233 303.00 | | 1 233 303.00 |
VW VAT | 218 582.00 | 218 582.00 | | 218 582.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 215 265.00 | 1 147 679.00 | 67 586.00 | 1 215 265.00 |
