| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 417.00 | 444.00 | 1 973.00 | 2 417.00 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 509 167.00 | 444.00 | 508 723.00 | 509 167.00 |
BX Customers and related accounts | 79 423.00 | | 79 423.00 | 79 423.00 |
BZ Other receivables | 19 463.00 | | 19 463.00 | 19 463.00 |
CF Cash and cash equivalents | 39 017.00 | | 39 017.00 | 39 017.00 |
CH Prepaid expenses | 2 754.00 | | 2 754.00 | 2 754.00 |
CJ TOTAL (II) | 140 656.00 | | 140 656.00 | 140 656.00 |
CO Grand total (0 to V) | 649 823.00 | 444.00 | 649 379.00 | 649 823.00 |
CP Shares due in less than one year | 500.00 | | | 500.00 |
CU Other investments | 506 250.00 | | 506 250.00 | 506 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 241 000.00 | 241 000.00 | | 241 000.00 |
DD Legal reserve (1) | 24 100.00 | | | 24 100.00 |
DH Retained earnings | 72 071.00 | -4 824.00 | | 72 071.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 202.00 | 100 994.00 | | 103 202.00 |
DK Regulated provisions | 8 112.00 | 4 862.00 | | 8 112.00 |
DL TOTAL (I) | 448 484.00 | 342 033.00 | | 448 484.00 |
DU Loans and Debts from Credit Institutions (3) | 164 816.00 | 218 486.00 | | 164 816.00 |
DV Miscellaneous Loans and Financial Debts (4) | 131.00 | 3 269.00 | | 131.00 |
DX Trade payables and related accounts | 2 413.00 | 2 032.00 | | 2 413.00 |
DY Tax and social security liabilities | 33 534.00 | 16 542.00 | | 33 534.00 |
EC TOTAL (IV) | 200 895.00 | 240 328.00 | | 200 895.00 |
EE Grand total (I to V) | 649 379.00 | 582 361.00 | | 649 379.00 |
EG Accrued income and payables due within one year | 91 232.00 | 76 671.00 | | 91 232.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 250 186.00 | | 250 186.00 | 250 186.00 |
FJ Net sales | 250 186.00 | | 250 186.00 | 250 186.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 968.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 257 155.00 | |
FW Other purchases and external expenses | | | 32 346.00 | |
FX Taxes, duties, and similar payments | | | 11 880.00 | |
FY Salaries and Wages | | | 130 740.00 | |
FZ Social Security Contributions | | | 69 060.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 444.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 244 471.00 | |
GG - OPERATING RESULT (I - II) | | | 12 684.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 428.00 | |
GP Total financial income (V) | | | 100 428.00 | |
GR Interest and similar expenses | | | 3 144.00 | |
GU Total financial expenses (VI) | | | 3 144.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 97 284.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 109 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 95.00 | | |
HG Exceptional depreciation and provisions | 3 250.00 | 3 250.00 | | 3 250.00 |
HH Total exceptional expenses (VIII) | 3 250.00 | 3 345.00 | | 3 250.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 250.00 | -3 345.00 | | -3 250.00 |
HK Income tax | 3 517.00 | 234.00 | | 3 517.00 |
HL TOTAL REVENUE (I + III + V + VII) | 357 583.00 | 275 358.00 | | 357 583.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 254 381.00 | 174 364.00 | | 254 381.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103 202.00 | 100 994.00 | | 103 202.00 |
| |
| 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 | 506 250.00 | | 2 917.00 | 506 250.00 |
I3 DECREASES Total Financial Fixed Assets | | | 506 750.00 | |
I4 DECREASES Grand Total | | | 509 167.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 417.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 417.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 506 250.00 | | 500.00 | 506 250.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 862.00 | 3 250.00 | | 4 862.00 |
7C Grand total | 4 862.00 | 3 250.00 | | 4 862.00 |
UJ - Exceptional | | 3 250.00 | | |
| |
| 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 | 2 413.00 | 2 413.00 | | 2 413.00 |
8C Staff and Related Accounts | 2 561.00 | 2 561.00 | | 2 561.00 |
8D Social Security and Other Social Organizations | 8 550.00 | 8 550.00 | | 8 550.00 |
8E Income Taxes | 3 517.00 | 3 517.00 | | 3 517.00 |
UT Other financial assets | 500.00 | 500.00 | | 500.00 |
UX Other trade receivables | 79 423.00 | 79 423.00 | | 79 423.00 |
VB VAT | 273.00 | 273.00 | | 273.00 |
VC Group and associates | 19 190.00 | 19 190.00 | | 19 190.00 |
VG Loans with a maturity of up to one year at origin | 1 159.00 | 1 159.00 | | 1 159.00 |
VH Loans with a maturity of more than one year at origin | 163 657.00 | 53 994.00 | 109 663.00 | 163 657.00 |
VI Group and Associates | 131.00 | 131.00 | | 131.00 |
VK Loans repaid during the year | 53 444.00 | | | 53 444.00 |
VQ Other Taxes, Duties, and Similar Debts | 392.00 | 392.00 | | 392.00 |
VS Prepaid expenses | 2 754.00 | 2 754.00 | | 2 754.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 102 140.00 | 102 140.00 | | 102 140.00 |
VW VAT | 18 515.00 | 18 515.00 | | 18 515.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 200 895.00 | 91 232.00 | 109 663.00 | 200 895.00 |
