| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 348 911.00 | | 348 911.00 | 348 911.00 |
BX Customers and related accounts | 40 599.00 | | 40 599.00 | 40 599.00 |
BZ Other receivables | 14 271.00 | | 14 271.00 | 14 271.00 |
CF Cash and cash equivalents | 5 654.00 | | 5 654.00 | 5 654.00 |
CH Prepaid expenses | 19.00 | | 19.00 | 19.00 |
CJ TOTAL (II) | 60 543.00 | | 60 543.00 | 60 543.00 |
CO Grand total (0 to V) | 409 454.00 | | 409 454.00 | 409 454.00 |
CU Other investments | 348 911.00 | | 348 911.00 | 348 911.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DE Statutory or contractual reserves | 193 389.00 | 147 010.00 | | 193 389.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 47 478.00 | 46 379.00 | | 47 478.00 |
DL TOTAL (I) | 241 418.00 | 193 939.00 | | 241 418.00 |
DU Loans and Debts from Credit Institutions (3) | 114 465.00 | 136 281.00 | | 114 465.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 794.00 | 21 868.00 | | 38 794.00 |
DY Tax and social security liabilities | 14 778.00 | 20 642.00 | | 14 778.00 |
EA Other liabilities | | 13 900.00 | | |
EC TOTAL (IV) | 168 036.00 | 192 691.00 | | 168 036.00 |
EE Grand total (I to V) | 409 454.00 | 386 630.00 | | 409 454.00 |
EG Accrued income and payables due within one year | 76 074.00 | 56 587.00 | | 76 074.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 26.00 | 5.00 | | 26.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 103 433.00 | | 103 433.00 | 103 433.00 |
FJ Net sales | 103 433.00 | | 103 433.00 | 103 433.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 103 433.00 | |
FW Other purchases and external expenses | | | 21 903.00 | |
FX Taxes, duties, and similar payments | | | 502.00 | |
FY Salaries and Wages | | | 19 000.00 | |
FZ Social Security Contributions | | | 9 869.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 51 275.00 | |
GG - OPERATING RESULT (I - II) | | | 52 158.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 596.00 | |
GL Other interest and similar income | | | 118.00 | |
GP Total financial income (V) | | | 7 714.00 | |
GR Interest and similar expenses | | | 3 495.00 | |
GU Total financial expenses (VI) | | | 3 495.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 219.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 377.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 130.00 | | |
HH Total exceptional expenses (VIII) | | 130.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -130.00 | | |
HK Income tax | 8 899.00 | 8 523.00 | | 8 899.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 147.00 | 102 825.00 | | 111 147.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 669.00 | 56 446.00 | | 63 669.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 478.00 | 46 379.00 | | 47 478.00 |
| |
| 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 | 348 911.00 | | | 348 911.00 |
I3 DECREASES Total Financial Fixed Assets | | | 348 911.00 | |
I4 DECREASES Grand Total | | | 348 911.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 348 911.00 | | | 348 911.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 6 247.00 | 6 247.00 | | 6 247.00 |
8E Income Taxes | 375.00 | 375.00 | | 375.00 |
UX Other trade receivables | 40 599.00 | 40 599.00 | | 40 599.00 |
VB VAT | 694.00 | 694.00 | | 694.00 |
VC Group and associates | 13 476.00 | 13 476.00 | | 13 476.00 |
VH Loans with a maturity of more than one year at origin | 114 465.00 | 22 503.00 | 91 962.00 | 114 465.00 |
VI Group and Associates | 38 794.00 | 38 794.00 | | 38 794.00 |
VK Loans repaid during the year | 21 804.00 | | | 21 804.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 100.00 | 100.00 | | 100.00 |
VS Prepaid expenses | 19.00 | 19.00 | | 19.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 888.00 | 54 888.00 | | 54 888.00 |
VW VAT | 8 156.00 | 8 156.00 | | 8 156.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 168 037.00 | 76 075.00 | 91 962.00 | 168 037.00 |
