| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 915.00 | 10 915.00 | | 10 915.00 |
AT Other tangible assets | 94 016.00 | 94 024.00 | -8.00 | 94 016.00 |
BF Loans | 91 635.00 | 1 211.00 | 90 424.00 | 91 635.00 |
BH Other financial assets | 355.00 | | 355.00 | 355.00 |
BJ TOTAL (I) | 196 921.00 | 106 150.00 | 90 772.00 | 196 921.00 |
BX Customers and related accounts | 559 014.00 | 34 403.00 | 524 611.00 | 559 014.00 |
BZ Other receivables | 2 155 033.00 | | 2 155 033.00 | 2 155 033.00 |
CJ TOTAL (II) | 2 714 046.00 | 34 403.00 | 2 679 643.00 | 2 714 046.00 |
CO Grand total (0 to V) | 2 910 968.00 | 140 553.00 | 2 770 415.00 | 2 910 968.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 120.00 | 38 120.00 | | 38 120.00 |
DB Share, merger, contribution premiums, etc. | 580 018.00 | 580 018.00 | | 580 018.00 |
DD Legal reserve (1) | 3 812.00 | 3 812.00 | | 3 812.00 |
DH Retained earnings | 1 859 907.00 | 1 642 866.00 | | 1 859 907.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 229 554.00 | 217 041.00 | | 229 554.00 |
DL TOTAL (I) | 2 711 411.00 | 2 481 857.00 | | 2 711 411.00 |
DU Loans and Debts from Credit Institutions (3) | 80.00 | | | 80.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 3 925.00 | 226 175.00 | | 3 925.00 |
DY Tax and social security liabilities | 54 999.00 | 98 914.00 | | 54 999.00 |
EC TOTAL (IV) | 59 004.00 | 325 089.00 | | 59 004.00 |
EE Grand total (I to V) | 2 770 415.00 | 2 806 946.00 | | 2 770 415.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 231 456.00 | | 231 456.00 | 231 456.00 |
FJ Net sales | 231 456.00 | | 231 456.00 | 231 456.00 |
FR Total operating income (I) | | | 231 456.00 | |
FW Other purchases and external expenses | | | 4 920.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 16.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 936.00 | |
GG - OPERATING RESULT (I - II) | | | 226 520.00 | |
GM Reversals of provisions and transfers of expenses | | | 7 493.00 | |
GP Total financial income (V) | | | 7 493.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 493.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 234 013.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 459.00 | | | 4 459.00 |
HH Total exceptional expenses (VIII) | 4 459.00 | | | 4 459.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 459.00 | | | -4 459.00 |
HL TOTAL REVENUE (I + III + V + VII) | 238 949.00 | 228 001.00 | | 238 949.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 395.00 | 10 960.00 | | 9 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 229 554.00 | 217 041.00 | | 229 554.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 104 923.00 | 16.00 | | 104 923.00 |
PE DEPRECIATION Total including other intangible assets | 10 915.00 | | | 10 915.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 94 008.00 | 16.00 | | 94 008.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 8 704.00 | 7 493.00 | 1 211.00 | 8 704.00 |
6T Receivables | 34 403.00 | 34 403.00 | | 34 403.00 |
7B Total provisions for depreciation | 43 107.00 | 7 493.00 | 35 614.00 | 43 107.00 |
7C Grand total | 43 107.00 | 7 493.00 | 35 614.00 | 43 107.00 |
UG - Financial | | 7 493.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 1 299.00 | 1 299.00 | | 1 299.00 |
VC Group and associates | 2 153 734.00 | 2 153 734.00 | | 2 153 734.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 155 033.00 | 2 155 033.00 | | 2 155 033.00 |
VW VAT | 54 999.00 | 54 999.00 | | 54 999.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 999.00 | 54 999.00 | | 54 999.00 |
