| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 383.00 | 3.00 | 380.00 | 383.00 |
BF Loans | 141.00 | | 141.00 | 141.00 |
BJ TOTAL (I) | 967 117.00 | 264 519.00 | 702 598.00 | 967 117.00 |
BX Customers and related accounts | 350 136.00 | | 350 136.00 | 350 136.00 |
BZ Other receivables | 9 949.00 | | 9 949.00 | 9 949.00 |
CD Marketable securities | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | 19 759.00 | | 19 759.00 | 19 759.00 |
CH Prepaid expenses | 576.00 | | 576.00 | 576.00 |
CJ TOTAL (II) | 400 421.00 | | 400 421.00 | 400 421.00 |
CO Grand total (0 to V) | 1 367 538.00 | 264 519.00 | 1 103 019.00 | 1 367 538.00 |
CP Shares due in less than one year | 141.00 | | | 141.00 |
CU Other investments | 966 594.00 | 264 516.00 | 702 078.00 | 966 594.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 965 904.00 | 965 904.00 | | 965 904.00 |
DH Retained earnings | -188 404.00 | -374 822.00 | | -188 404.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 152 560.00 | 186 418.00 | | 152 560.00 |
DL TOTAL (I) | 930 060.00 | 777 500.00 | | 930 060.00 |
DU Loans and Debts from Credit Institutions (3) | 50.00 | 50.00 | | 50.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 007.00 | 4 757.00 | | 2 007.00 |
DX Trade payables and related accounts | 5 154.00 | 4 287.00 | | 5 154.00 |
DY Tax and social security liabilities | 165 748.00 | 129 273.00 | | 165 748.00 |
EC TOTAL (IV) | 172 959.00 | 138 367.00 | | 172 959.00 |
EE Grand total (I to V) | 1 103 019.00 | 915 867.00 | | 1 103 019.00 |
EG Accrued income and payables due within one year | 172 959.00 | 138 367.00 | | 172 959.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 50.00 | 50.00 | | 50.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 782 583.00 | | 782 583.00 | 782 583.00 |
FJ Net sales | 782 583.00 | | 782 583.00 | 782 583.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 127.00 | |
FQ Other income | | | 45.00 | |
FR Total operating income (I) | | | 783 755.00 | |
FW Other purchases and external expenses | | | 80 911.00 | |
FX Taxes, duties, and similar payments | | | 3 629.00 | |
FY Salaries and Wages | | | 407 256.00 | |
FZ Social Security Contributions | | | 184 693.00 | |
GE Other Expenses | | | 100.00 | |
GF Total Operating Expenses (II) | | | 676 592.00 | |
GG - OPERATING RESULT (I - II) | | | 107 163.00 | |
GL Other interest and similar income | | | 657.00 | |
GM Reversals of provisions and transfers of expenses | | | 76 916.00 | |
GP Total financial income (V) | | | 77 573.00 | |
GR Interest and similar expenses | | | 68.00 | |
GU Total financial expenses (VI) | | | 68.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 77 504.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 184 667.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 8 000.00 | | |
HD Total exceptional income (VII) | | 8 000.00 | | |
HE Exceptional expenses on management operations | 147.00 | 2 348.00 | | 147.00 |
HF Exceptional expenses on capital transactions | 3 703.00 | 256.00 | | 3 703.00 |
HH Total exceptional expenses (VIII) | 3 850.00 | 2 604.00 | | 3 850.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 850.00 | 5 396.00 | | -3 850.00 |
HK Income tax | 28 257.00 | 25 846.00 | | 28 257.00 |
HL TOTAL REVENUE (I + III + V + VII) | 861 328.00 | 804 783.00 | | 861 328.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 708 768.00 | 618 365.00 | | 708 768.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 152 560.00 | 186 418.00 | | 152 560.00 |
| |
| 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 | 966 594.00 | | 833.00 | 966 594.00 |
I3 DECREASES Total Financial Fixed Assets | | 309.00 | 966 735.00 | |
I4 DECREASES Grand Total | | 309.00 | 967 117.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 383.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 383.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 966 594.00 | | 450.00 | 966 594.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 3.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 3.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 341 432.00 | | 76 916.00 | 341 432.00 |
7C Grand total | 341 432.00 | | 76 916.00 | 341 432.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 76 916.00 | |
| |
| 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 | 5 154.00 | 5 154.00 | | 5 154.00 |
8C Staff and Related Accounts | 48 069.00 | 48 069.00 | | 48 069.00 |
8D Social Security and Other Social Organizations | 42 437.00 | 42 437.00 | | 42 437.00 |
8E Income Taxes | 2 399.00 | 2 399.00 | | 2 399.00 |
UP Loans | 141.00 | 141.00 | | 141.00 |
UX Other trade receivables | 350 136.00 | 350 136.00 | | 350 136.00 |
VB VAT | 9 653.00 | 9 653.00 | | 9 653.00 |
VC Group and associates | 295.00 | 295.00 | | 295.00 |
VG Loans with a maturity of up to one year at origin | 50.00 | 50.00 | | 50.00 |
VI Group and Associates | 2 007.00 | 2 007.00 | | 2 007.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 782.00 | 3 782.00 | | 3 782.00 |
VS Prepaid expenses | 576.00 | 576.00 | | 576.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 360 802.00 | 360 802.00 | | 360 802.00 |
VW VAT | 69 061.00 | 69 061.00 | | 69 061.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 959.00 | 172 959.00 | | 172 959.00 |
