| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 173.00 | 6 458.00 | 715.00 | 7 173.00 |
AT Other tangible assets | 5 254.00 | 5 145.00 | 109.00 | 5 254.00 |
BF Loans | 1 160.00 | | 1 160.00 | 1 160.00 |
BH Other financial assets | 130.00 | | 130.00 | 130.00 |
BJ TOTAL (I) | 697 642.00 | 21 602.00 | 676 039.00 | 697 642.00 |
BX Customers and related accounts | 99 201.00 | | 99 201.00 | 99 201.00 |
BZ Other receivables | 11 101.00 | | 11 101.00 | 11 101.00 |
CF Cash and cash equivalents | 3 558.00 | | 3 558.00 | 3 558.00 |
CH Prepaid expenses | 4 484.00 | | 4 484.00 | 4 484.00 |
CJ TOTAL (II) | 118 344.00 | | 118 344.00 | 118 344.00 |
CO Grand total (0 to V) | 815 986.00 | 21 602.00 | 794 384.00 | 815 986.00 |
CP Shares due in less than one year | 1 290.00 | | | 1 290.00 |
CU Other investments | 683 925.00 | 10 000.00 | 673 925.00 | 683 925.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 161 500.00 | 161 500.00 | | 161 500.00 |
DD Legal reserve (1) | 17 000.00 | 17 000.00 | | 17 000.00 |
DG Other reserves | 312 817.00 | 312 817.00 | | 312 817.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 115 103.00 | 124 859.00 | | 115 103.00 |
DL TOTAL (I) | 606 420.00 | 616 176.00 | | 606 420.00 |
DV Miscellaneous Loans and Financial Debts (4) | 116 675.00 | 116 514.00 | | 116 675.00 |
DX Trade payables and related accounts | 29 853.00 | 10 359.00 | | 29 853.00 |
DY Tax and social security liabilities | 41 435.00 | 67 560.00 | | 41 435.00 |
EA Other liabilities | | 2 686.00 | | |
EC TOTAL (IV) | 187 963.00 | 197 118.00 | | 187 963.00 |
EE Grand total (I to V) | 794 384.00 | 813 295.00 | | 794 384.00 |
EG Accrued income and payables due within one year | 187 963.00 | 197 118.00 | | 187 963.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 373 995.00 | | 373 995.00 | 373 995.00 |
FJ Net sales | 373 995.00 | | 373 995.00 | 373 995.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 397.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 386 403.00 | |
FW Other purchases and external expenses | | | 228 302.00 | |
FX Taxes, duties, and similar payments | | | 17 373.00 | |
FY Salaries and Wages | | | 124 199.00 | |
FZ Social Security Contributions | | | 43 437.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 383.00 | |
GE Other Expenses | | | 2 106.00 | |
GF Total Operating Expenses (II) | | | 419 800.00 | |
GG - OPERATING RESULT (I - II) | | | -33 397.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 148 500.00 | |
GP Total financial income (V) | | | 148 500.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 148 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 115 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 309.00 | 89 392.00 | | 10 309.00 |
HK Income tax | | -10 926.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 534 903.00 | 524 417.00 | | 534 903.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 419 800.00 | 399 558.00 | | 419 800.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 115 103.00 | 124 859.00 | | 115 103.00 |
HP References: Equipment leasing | 11 467.00 | 8 671.00 | | 11 467.00 |
| |
| 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 | 693 678.00 | | 5 284.00 | 693 678.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 320.00 | 685 215.00 | |
I4 DECREASES Grand Total | | 1 320.00 | 697 642.00 | |
IO DECREASES Total including other intangible assets | | | 7 173.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 254.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 389.00 | | 3 784.00 | 3 389.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 254.00 | | | 5 254.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 685 035.00 | | 1 500.00 | 685 035.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 220.00 | 4 383.00 | | 7 220.00 |
PE DEPRECIATION Total including other intangible assets | 3 389.00 | 3 069.00 | | 3 389.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 831.00 | 1 314.00 | | 3 831.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 088.00 | | 2 088.00 | 2 088.00 |
7B Total provisions for depreciation | 12 088.00 | | 2 088.00 | 12 088.00 |
7C Grand total | 12 088.00 | | 2 088.00 | 12 088.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 2 088.00 | |
| |
| 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 | 29 853.00 | 29 853.00 | | 29 853.00 |
8C Staff and Related Accounts | 9 705.00 | 9 705.00 | | 9 705.00 |
8D Social Security and Other Social Organizations | 10 392.00 | 10 392.00 | | 10 392.00 |
UP Loans | 1 160.00 | 1 160.00 | | 1 160.00 |
UT Other financial assets | 130.00 | 130.00 | | 130.00 |
UX Other trade receivables | 99 201.00 | 99 201.00 | | 99 201.00 |
UZ Social Security, other social security organizations | 909.00 | 909.00 | | 909.00 |
VB VAT | 5 092.00 | 5 092.00 | | 5 092.00 |
VC Group and associates | 5 100.00 | 5 100.00 | | 5 100.00 |
VI Group and Associates | 116 675.00 | 116 675.00 | | 116 675.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 299.00 | 3 299.00 | | 3 299.00 |
VS Prepaid expenses | 4 484.00 | 4 484.00 | | 4 484.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 116 076.00 | 116 076.00 | | 116 076.00 |
VW VAT | 18 040.00 | 18 040.00 | | 18 040.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 187 963.00 | 187 963.00 | | 187 963.00 |
