| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 162.00 | | 3 162.00 | 3 162.00 |
BX Customers and related accounts | 1 455 576.00 | | 1 455 576.00 | 1 455 576.00 |
BZ Other receivables | 33 282 290.00 | | 33 282 290.00 | 33 282 290.00 |
CF Cash and cash equivalents | 1 906.00 | | 1 906.00 | 1 906.00 |
CJ TOTAL (II) | 34 739 772.00 | | 34 739 772.00 | 34 739 772.00 |
CO Grand total (0 to V) | 34 742 935.00 | | 34 742 935.00 | 34 742 935.00 |
CU Other investments | 3 162.00 | | 3 162.00 | 3 162.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 000.00 | 38 000.00 | | 38 000.00 |
DD Legal reserve (1) | 3 800.00 | 3 800.00 | | 3 800.00 |
DH Retained earnings | 29 696 074.00 | 24 318 279.00 | | 29 696 074.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 371 619.00 | 5 377 795.00 | | 4 371 619.00 |
DL TOTAL (I) | 34 109 493.00 | 29 737 874.00 | | 34 109 493.00 |
DU Loans and Debts from Credit Institutions (3) | 33.00 | 30.00 | | 33.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 386 071.00 | | |
DX Trade payables and related accounts | 370 518.00 | 950 777.00 | | 370 518.00 |
DY Tax and social security liabilities | 262 891.00 | 630 367.00 | | 262 891.00 |
EC TOTAL (IV) | 633 442.00 | 1 967 245.00 | | 633 442.00 |
EE Grand total (I to V) | 34 742 935.00 | 31 705 118.00 | | 34 742 935.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 679 940.00 | | 3 679 940.00 | 3 679 940.00 |
FJ Net sales | 3 679 940.00 | | 3 679 940.00 | 3 679 940.00 |
FQ Other income | | | 740.00 | |
FR Total operating income (I) | | | 3 680 680.00 | |
FW Other purchases and external expenses | | | 2 021 550.00 | |
FX Taxes, duties, and similar payments | | | 25 682.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 047 232.00 | |
GG - OPERATING RESULT (I - II) | | | 1 633 448.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 446 483.00 | |
GP Total financial income (V) | | | 3 446 483.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 446 483.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 079 931.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 708 312.00 | 1 488 123.00 | | 708 312.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 127 163.00 | 9 274 230.00 | | 7 127 163.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 755 544.00 | 3 896 435.00 | | 2 755 544.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 371 619.00 | 5 377 795.00 | | 4 371 619.00 |
| |
| 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 | 2 162.00 | | 1 000.00 | 2 162.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 162.00 | |
I4 DECREASES Grand Total | | | 3 162.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 162.00 | | 1 000.00 | 2 162.00 |
| |
| 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 | 370 518.00 | 370 518.00 | | 370 518.00 |
UX Other trade receivables | 1 455 576.00 | 1 455 576.00 | | 1 455 576.00 |
VB VAT | 61 753.00 | 61 753.00 | | 61 753.00 |
VC Group and associates | 33 186 817.00 | 33 186 817.00 | | 33 186 817.00 |
VG Loans with a maturity of up to one year at origin | 33.00 | 33.00 | | 33.00 |
VP Miscellaneous | 33 720.00 | 33 720.00 | | 33 720.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 737 866.00 | 34 737 866.00 | | 34 737 866.00 |
VW VAT | 262 891.00 | 262 891.00 | | 262 891.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 633 442.00 | 633 442.00 | | 633 442.00 |
