| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 86 567.00 | 39 887.00 | 46 680.00 | 86 567.00 |
BH Other financial assets | 1 450.00 | | 1 450.00 | 1 450.00 |
BJ TOTAL (I) | 12 707 499.00 | 39 887.00 | 12 667 612.00 | 12 707 499.00 |
BX Customers and related accounts | 720.00 | | 720.00 | 720.00 |
BZ Other receivables | 122 736.00 | | 122 736.00 | 122 736.00 |
CF Cash and cash equivalents | 107 504.00 | | 107 504.00 | 107 504.00 |
CH Prepaid expenses | 882.00 | | 882.00 | 882.00 |
CJ TOTAL (II) | 231 841.00 | | 231 841.00 | 231 841.00 |
CO Grand total (0 to V) | 12 939 340.00 | 39 887.00 | 12 899 453.00 | 12 939 340.00 |
CP Shares due in less than one year | 1 450.00 | | | 1 450.00 |
CU Other investments | 12 619 482.00 | | 12 619 482.00 | 12 619 482.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 700 000.00 | 10 700 000.00 | | 10 700 000.00 |
DD Legal reserve (1) | 40 105.00 | 24 305.00 | | 40 105.00 |
DH Retained earnings | 561 184.00 | 461 794.00 | | 561 184.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 692 340.00 | 315 190.00 | | 692 340.00 |
DL TOTAL (I) | 11 993 629.00 | 11 501 289.00 | | 11 993 629.00 |
DU Loans and Debts from Credit Institutions (3) | 32 116.00 | 43 043.00 | | 32 116.00 |
DV Miscellaneous Loans and Financial Debts (4) | 781 870.00 | 1 456 251.00 | | 781 870.00 |
DX Trade payables and related accounts | 16 230.00 | 15 835.00 | | 16 230.00 |
DY Tax and social security liabilities | 74 628.00 | 150 775.00 | | 74 628.00 |
DZ Fixed asset liabilities and related accounts | 980.00 | | | 980.00 |
EC TOTAL (IV) | 905 824.00 | 1 665 904.00 | | 905 824.00 |
EE Grand total (I to V) | 12 899 453.00 | 13 167 194.00 | | 12 899 453.00 |
EG Accrued income and payables due within one year | 905 824.00 | 1 633 859.00 | | 905 824.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 865 000.00 | | 865 000.00 | 865 000.00 |
FJ Net sales | 865 000.00 | | 865 000.00 | 865 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 865 003.00 | |
FW Other purchases and external expenses | | | 116 563.00 | |
FX Taxes, duties, and similar payments | | | 8 027.00 | |
FY Salaries and Wages | | | 212 726.00 | |
FZ Social Security Contributions | | | 105 306.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 547.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 461 173.00 | |
GG - OPERATING RESULT (I - II) | | | 403 830.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 262.00 | |
GP Total financial income (V) | | | 400 262.00 | |
GR Interest and similar expenses | | | 4 090.00 | |
GU Total financial expenses (VI) | | | 4 090.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 396 172.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 800 001.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 56.00 | 335.00 | | 56.00 |
HB Exceptional income from capital transactions | 16 000.00 | | | 16 000.00 |
HD Total exceptional income (VII) | 16 056.00 | 335.00 | | 16 056.00 |
HE Exceptional expenses on management operations | 392.00 | 350.00 | | 392.00 |
HH Total exceptional expenses (VIII) | 392.00 | 350.00 | | 392.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 664.00 | -15.00 | | 15 664.00 |
HK Income tax | 123 325.00 | 120 248.00 | | 123 325.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 281 320.00 | 865 351.00 | | 1 281 320.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 588 980.00 | 550 161.00 | | 588 980.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 692 340.00 | 315 190.00 | | 692 340.00 |
| |
| 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 | 13 088 017.00 | | 12 644 568.00 | 13 088 017.00 |
I3 DECREASES Total Financial Fixed Assets | | 13 000 000.00 | 12 620 932.00 | |
I4 DECREASES Grand Total | | 13 025 086.00 | 12 707 499.00 | |
IY DECREASES Total Tangible Fixed Assets | | 25 086.00 | 86 567.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 86 567.00 | | 25 086.00 | 86 567.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 001 450.00 | | 12 619 482.00 | 13 001 450.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 426.00 | 18 547.00 | 25 086.00 | 46 426.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46 426.00 | 18 547.00 | 25 086.00 | 46 426.00 |
| |
| 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 | 16 230.00 | 16 230.00 | | 16 230.00 |
8C Staff and Related Accounts | 16 633.00 | 16 633.00 | | 16 633.00 |
8D Social Security and Other Social Organizations | 32 003.00 | 32 003.00 | | 32 003.00 |
8E Income Taxes | 3 076.00 | 3 076.00 | | 3 076.00 |
8J Fixed Asset Liabilities and Related Accounts | 980.00 | 980.00 | | 980.00 |
UT Other financial assets | 1 450.00 | 1 450.00 | | 1 450.00 |
UX Other trade receivables | 720.00 | 720.00 | | 720.00 |
VB VAT | 2 967.00 | 2 967.00 | | 2 967.00 |
VC Group and associates | 103 769.00 | 103 769.00 | | 103 769.00 |
VG Loans with a maturity of up to one year at origin | 70.00 | 70.00 | | 70.00 |
VH Loans with a maturity of more than one year at origin | 32 045.00 | 32 045.00 | | 32 045.00 |
VI Group and Associates | 781 870.00 | 781 870.00 | | 781 870.00 |
VK Loans repaid during the year | 10 858.00 | | | 10 858.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 279.00 | 3 279.00 | | 3 279.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 000.00 | 16 000.00 | | 16 000.00 |
VS Prepaid expenses | 882.00 | 882.00 | | 882.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 788.00 | 125 788.00 | | 125 788.00 |
VW VAT | 19 637.00 | 19 637.00 | | 19 637.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 905 824.00 | 905 824.00 | | 905 824.00 |
