| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 6 165 191.00 | | 6 165 191.00 | 6 165 191.00 |
BX Customers and related accounts | 1 142 720.00 | | 1 142 720.00 | 1 142 720.00 |
BZ Other receivables | 493 109.00 | | 493 109.00 | 493 109.00 |
CF Cash and cash equivalents | 912 780.00 | | 912 780.00 | 912 780.00 |
CJ TOTAL (II) | 2 548 608.00 | | 2 548 608.00 | 2 548 608.00 |
CO Grand total (0 to V) | 8 713 799.00 | | 8 713 799.00 | 8 713 799.00 |
CP Shares due in less than one year | 15 000.00 | | | 15 000.00 |
CU Other investments | 6 150 191.00 | | 6 150 191.00 | 6 150 191.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 922 400.00 | 3 922 400.00 | | 3 922 400.00 |
DB Share, merger, contribution premiums, etc. | 557 460.00 | 557 460.00 | | 557 460.00 |
DD Legal reserve (1) | 306 721.00 | 266 926.00 | | 306 721.00 |
DG Other reserves | 191 240.00 | 43 108.00 | | 191 240.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 726.00 | 795 899.00 | | 33 726.00 |
DL TOTAL (I) | 5 011 546.00 | 5 585 793.00 | | 5 011 546.00 |
DT Other Bond Issues | 3 202 980.00 | 3 202 980.00 | | 3 202 980.00 |
DU Loans and Debts from Credit Institutions (3) | 30 127.00 | 90 382.00 | | 30 127.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 3 878.00 | | |
DX Trade payables and related accounts | 125 995.00 | 70 859.00 | | 125 995.00 |
DY Tax and social security liabilities | 343 151.00 | 598 212.00 | | 343 151.00 |
EC TOTAL (IV) | 3 702 253.00 | 3 966 311.00 | | 3 702 253.00 |
EE Grand total (I to V) | 8 713 799.00 | 9 552 103.00 | | 8 713 799.00 |
EG Accrued income and payables due within one year | 499 273.00 | 3 936 311.00 | | 499 273.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 688 910.00 | | 2 688 910.00 | 2 688 910.00 |
FJ Net sales | 2 688 910.00 | | 2 688 910.00 | 2 688 910.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 151 613.00 | |
FQ Other income | | | 22 050.00 | |
FR Total operating income (I) | | | 2 862 572.00 | |
FW Other purchases and external expenses | | | 2 177 769.00 | |
FX Taxes, duties, and similar payments | | | 24 460.00 | |
FY Salaries and Wages | | | 757 989.00 | |
FZ Social Security Contributions | | | 404 174.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 3 364 400.00 | |
GG - OPERATING RESULT (I - II) | | | -501 828.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 000 000.00 | |
GM Reversals of provisions and transfers of expenses | | | 300 000.00 | |
GP Total financial income (V) | | | 1 300 000.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 99 874.00 | |
GU Total financial expenses (VI) | | | 99 874.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 200 126.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 698 298.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 151 613.00 | 326 500.00 | | 151 613.00 |
HA Exceptional income from management transactions | | 5 550.00 | | |
HB Exceptional income from capital transactions | 89 972.00 | | | 89 972.00 |
HD Total exceptional income (VII) | 89 972.00 | 5 550.00 | | 89 972.00 |
HE Exceptional expenses on management operations | 225 434.00 | 2 165.00 | | 225 434.00 |
HF Exceptional expenses on capital transactions | 529 111.00 | | | 529 111.00 |
HH Total exceptional expenses (VIII) | 754 545.00 | 2 165.00 | | 754 545.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -664 572.00 | 3 385.00 | | -664 572.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 252 545.00 | 5 081 165.00 | | 4 252 545.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 218 819.00 | 4 285 265.00 | | 4 218 819.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 726.00 | 795 899.00 | | 33 726.00 |
| |
| 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 | 6 615 078.00 | | 79 224.00 | 6 615 078.00 |
I3 DECREASES Total Financial Fixed Assets | | 449 887.00 | 6 165 191.00 | |
I4 DECREASES Grand Total | | 529 111.00 | 6 165 191.00 | |
IY DECREASES Total Tangible Fixed Assets | | 79 224.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 79 224.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 615 078.00 | | | 6 615 078.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 300 000.00 | | 300 000.00 | 300 000.00 |
7C Grand total | 300 000.00 | | 300 000.00 | 300 000.00 |
UG - Financial | | | 300 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 3 202 980.00 | | 3 202 980.00 | 3 202 980.00 |
8B Suppliers and Related Accounts | 125 995.00 | 125 995.00 | | 125 995.00 |
8C Staff and Related Accounts | 90 414.00 | 90 414.00 | | 90 414.00 |
8D Social Security and Other Social Organizations | 170 026.00 | 170 026.00 | | 170 026.00 |
8E Income Taxes | 46 128.00 | 46 128.00 | | 46 128.00 |
UT Other financial assets | 15 000.00 | 15 000.00 | | 15 000.00 |
UX Other trade receivables | 1 142 720.00 | 1 142 720.00 | | 1 142 720.00 |
UZ Social Security, other social security organizations | 84.00 | 84.00 | | 84.00 |
VB VAT | 34 920.00 | 34 920.00 | | 34 920.00 |
VC Group and associates | 458 054.00 | 458 054.00 | | 458 054.00 |
VH Loans with a maturity of more than one year at origin | 30 127.00 | 30 127.00 | | 30 127.00 |
VK Loans repaid during the year | 60 000.00 | | | 60 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 26 901.00 | 26 901.00 | | 26 901.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 51.00 | 51.00 | | 51.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 650 829.00 | 1 650 829.00 | | 1 650 829.00 |
VW VAT | 9 682.00 | 9 682.00 | | 9 682.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 702 253.00 | 499 273.00 | 3 202 980.00 | 3 702 253.00 |
