| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 255.00 | 240.00 | 15.00 | 255.00 |
AT Other tangible assets | 740.00 | 740.00 | | 740.00 |
BJ TOTAL (I) | 2 030 446.00 | 980.00 | 2 029 465.00 | 2 030 446.00 |
BX Customers and related accounts | 42 178.00 | | 42 178.00 | 42 178.00 |
BZ Other receivables | 401 582.00 | | 401 582.00 | 401 582.00 |
CF Cash and cash equivalents | 413 692.00 | | 413 692.00 | 413 692.00 |
CJ TOTAL (II) | 857 453.00 | | 857 453.00 | 857 453.00 |
CO Grand total (0 to V) | 2 887 900.00 | 980.00 | 2 886 919.00 | 2 887 900.00 |
CU Other investments | 2 029 450.00 | | 2 029 450.00 | 2 029 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 179 912.00 | | | 2 179 912.00 |
DD Legal reserve (1) | 26 347.00 | | | 26 347.00 |
DG Other reserves | 30 788.00 | | | 30 788.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 392 275.00 | | | 392 275.00 |
DL TOTAL (I) | 2 629 323.00 | | | 2 629 323.00 |
DU Loans and Debts from Credit Institutions (3) | 7 697.00 | | | 7 697.00 |
DV Miscellaneous Loans and Financial Debts (4) | 171 628.00 | | | 171 628.00 |
DX Trade payables and related accounts | 6 240.00 | | | 6 240.00 |
DY Tax and social security liabilities | 68 766.00 | | | 68 766.00 |
EA Other liabilities | 3 263.00 | | | 3 263.00 |
EC TOTAL (IV) | 257 596.00 | | | 257 596.00 |
EE Grand total (I to V) | 2 886 919.00 | | | 2 886 919.00 |
EG Accrued income and payables due within one year | 257 596.00 | | | 257 596.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 369 785.00 | | 369 785.00 | 369 785.00 |
FJ Net sales | 369 785.00 | | 369 785.00 | 369 785.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 094.00 | |
FQ Other income | | | 1 897.00 | |
FR Total operating income (I) | | | 385 776.00 | |
FW Other purchases and external expenses | | | 35 746.00 | |
FX Taxes, duties, and similar payments | | | 33 797.00 | |
FY Salaries and Wages | | | 194 943.00 | |
FZ Social Security Contributions | | | 116 447.00 | |
GF Total Operating Expenses (II) | | | 380 934.00 | |
GG - OPERATING RESULT (I - II) | | | 4 841.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 390 643.00 | |
GL Other interest and similar income | | | 7 751.00 | |
GP Total financial income (V) | | | 398 394.00 | |
GR Interest and similar expenses | | | 2 973.00 | |
GU Total financial expenses (VI) | | | 2 973.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 395 421.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 400 263.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 14 094.00 | | | 14 094.00 |
A2 TOTAL ASSETS | 116 447.00 | | | 116 447.00 |
HE Exceptional expenses on management operations | 2 522.00 | | | 2 522.00 |
HH Total exceptional expenses (VIII) | 2 522.00 | | | 2 522.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 522.00 | | | -2 522.00 |
HK Income tax | 5 466.00 | | | 5 466.00 |
HL TOTAL REVENUE (I + III + V + VII) | 784 171.00 | | | 784 171.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 391 896.00 | | | 391 896.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 392 275.00 | | | 392 275.00 |
HP References: Equipment leasing | 17 280.00 | | | 17 280.00 |
| |
| 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 | 2 070 436.00 | | | 2 070 436.00 |
I3 DECREASES Total Financial Fixed Assets | | 39 990.00 | 2 029 450.00 | |
I4 DECREASES Grand Total | | 39 990.00 | 2 030 446.00 | |
IO DECREASES Total including other intangible assets | | | 256.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 740.00 | |
KD ACQUISITIONS Total including other intangible assets | 256.00 | | | 256.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 740.00 | | | 740.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 069 440.00 | | | 2 069 440.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 980.00 | | | 980.00 |
PE DEPRECIATION Total including other intangible assets | 240.00 | | | 240.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 740.00 | | | 740.00 |
| |
| 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 | 6 240.00 | 6 240.00 | | 6 240.00 |
8D Social Security and Other Social Organizations | 68 767.00 | 68 767.00 | | 68 767.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 315.00 | 3 315.00 | | 3 315.00 |
UX Other trade receivables | 42 179.00 | 42 179.00 | | 42 179.00 |
VH Loans with a maturity of more than one year at origin | 7 697.00 | 7 697.00 | | 7 697.00 |
VI Group and Associates | 171 577.00 | 171 577.00 | | 171 577.00 |
VK Loans repaid during the year | 13 133.00 | | | 13 133.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 401 582.00 | 401 582.00 | | 401 582.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 443 761.00 | 443 761.00 | | 443 761.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 257 596.00 | 257 596.00 | | 257 596.00 |
