| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 1 131.00 | |
BJ TOTAL (I) | | | 396 631.00 | |
BX Customers and related accounts | | | 39 600.00 | |
BZ Other receivables | | | 2 406.00 | |
CF Cash and cash equivalents | | | 68 303.00 | |
CJ TOTAL (II) | | | 110 308.00 | |
CO Grand total (0 to V) | | | 506 940.00 | |
CS Evaluated investments - equity method | | | 395 500.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 188 441.00 | 188 441.00 | | 188 441.00 |
DH Retained earnings | -36 476.00 | -44 386.00 | | -36 476.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 835.00 | 7 909.00 | | 20 835.00 |
DK Regulated provisions | 21 421.00 | 16 921.00 | | 21 421.00 |
DL TOTAL (I) | 194 220.00 | 168 885.00 | | 194 220.00 |
DU Loans and Debts from Credit Institutions (3) | 91 245.00 | 122 914.00 | | 91 245.00 |
DV Miscellaneous Loans and Financial Debts (4) | 169 432.00 | 156 428.00 | | 169 432.00 |
DX Trade payables and related accounts | 3 838.00 | 2 512.00 | | 3 838.00 |
DY Tax and social security liabilities | 48 205.00 | 45 895.00 | | 48 205.00 |
EC TOTAL (IV) | 312 720.00 | 327 749.00 | | 312 720.00 |
EE Grand total (I to V) | 506 940.00 | 496 635.00 | | 506 940.00 |
EG Accrued income and payables due within one year | 209 682.00 | | | 209 682.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 198 000.00 | |
FJ Net sales | | | 198 000.00 | |
FQ Other income | | | 48.00 | |
FR Total operating income (I) | | | 198 048.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 27 124.00 | |
FX Taxes, duties, and similar payments | | | 1 231.00 | |
FY Salaries and Wages | | | 101 983.00 | |
FZ Social Security Contributions | | | 42 875.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 43.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 173 276.00 | |
GG - OPERATING RESULT (I - II) | | | 24 772.00 | |
GR Interest and similar expenses | | | 2 651.00 | |
GU Total financial expenses (VI) | | | 2 651.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 651.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 121.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 214.00 | | | 3 214.00 |
HD Total exceptional income (VII) | 3 214.00 | | | 3 214.00 |
HG Exceptional depreciation and provisions | 4 500.00 | 4 500.00 | | 4 500.00 |
HH Total exceptional expenses (VIII) | 4 500.00 | 4 500.00 | | 4 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 286.00 | -4 500.00 | | -1 286.00 |
HL TOTAL REVENUE (I + III + V + VII) | 201 262.00 | 204 001.00 | | 201 262.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 180 428.00 | 196 092.00 | | 180 428.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 835.00 | 7 909.00 | | 20 835.00 |
| |
| 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 | 397 416.00 | | 1 175.00 | 397 416.00 |
I3 DECREASES Total Financial Fixed Assets | | | 395 500.00 | |
I4 DECREASES Grand Total | | | 398 591.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 091.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 916.00 | | 1 175.00 | 1 916.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 395 500.00 | | | 395 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 916.00 | 43.00 | 1 959.00 | 1 916.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 916.00 | 43.00 | 1 959.00 | 1 916.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 16 921.00 | 4 500.00 | | 16 921.00 |
7C Grand total | 16 921.00 | 4 500.00 | | 16 921.00 |
UJ - Exceptional | | 4 500.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 44 433.00 | | 44 433.00 | 44 433.00 |
8B Suppliers and Related Accounts | 3 838.00 | 3 838.00 | | 3 838.00 |
8C Staff and Related Accounts | 26 275.00 | 26 275.00 | | 26 275.00 |
8D Social Security and Other Social Organizations | 10 512.00 | 10 512.00 | | 10 512.00 |
UX Other trade receivables | 39 600.00 | 39 600.00 | | 39 600.00 |
VB VAT | 913.00 | 913.00 | | 913.00 |
VH Loans with a maturity of more than one year at origin | 91 245.00 | 32 640.00 | 58 604.00 | 91 245.00 |
VI Group and Associates | 124 999.00 | 124 999.00 | | 124 999.00 |
VK Loans repaid during the year | 31 584.00 | | | 31 584.00 |
VM Income taxes | 1 493.00 | 1 493.00 | | 1 493.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 518.00 | 1 518.00 | | 1 518.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 006.00 | 42 006.00 | | 42 006.00 |
VW VAT | 9 900.00 | 9 900.00 | | 9 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 312 720.00 | 209 682.00 | 103 037.00 | 312 720.00 |
