| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 622.00 | 622.00 | | 622.00 |
BJ TOTAL (I) | 4 216 994.00 | 622.00 | 4 216 372.00 | 4 216 994.00 |
BZ Other receivables | 811 001.00 | | 811 001.00 | 811 001.00 |
CF Cash and cash equivalents | 298 936.00 | | 298 936.00 | 298 936.00 |
CH Prepaid expenses | 9 074.00 | | 9 074.00 | 9 074.00 |
CJ TOTAL (II) | 1 119 011.00 | | 1 119 011.00 | 1 119 011.00 |
CO Grand total (0 to V) | 5 336 005.00 | 622.00 | 5 335 383.00 | 5 336 005.00 |
CS Evaluated investments - equity method | 4 216 372.00 | | 4 216 372.00 | 4 216 372.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 640 000.00 | 2 640 000.00 | | 2 640 000.00 |
DB Share, merger, contribution premiums, etc. | 46.00 | 46.00 | | 46.00 |
DD Legal reserve (1) | 264 000.00 | 264 000.00 | | 264 000.00 |
DE Statutory or contractual reserves | 2 167 635.00 | 2 139 825.00 | | 2 167 635.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 077.00 | 27 810.00 | | 30 077.00 |
DL TOTAL (I) | 5 101 758.00 | 5 071 680.00 | | 5 101 758.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 404.00 | 9 640.00 | | 8 404.00 |
DX Trade payables and related accounts | 20 312.00 | 10 512.00 | | 20 312.00 |
DY Tax and social security liabilities | 185 819.00 | 187 764.00 | | 185 819.00 |
EA Other liabilities | 19 090.00 | | | 19 090.00 |
EC TOTAL (IV) | 233 625.00 | 207 916.00 | | 233 625.00 |
EE Grand total (I to V) | 5 335 383.00 | 5 279 596.00 | | 5 335 383.00 |
EI Including equity loans | 1.00 | | | 1.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 447 604.00 | |
FJ Net sales | | | 447 604.00 | |
FQ Other income | | | 4 609.00 | |
FR Total operating income (I) | | | 452 212.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 37 798.00 | |
FX Taxes, duties, and similar payments | | | 5 975.00 | |
FY Salaries and Wages | | | 260 065.00 | |
FZ Social Security Contributions | | | 115 770.00 | |
GE Other Expenses | | | 12 004.00 | |
GF Total Operating Expenses (II) | | | 431 613.00 | |
GG - OPERATING RESULT (I - II) | | | 20 599.00 | |
GP Total financial income (V) | | | 10 724.00 | |
GU Total financial expenses (VI) | | | 90.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 634.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 233.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 1 156.00 | -99.00 | | 1 156.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 156.00 | 99.00 | | -1 156.00 |
HK Income tax | | -79.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 462 936.00 | 465 797.00 | | 462 936.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 432 859.00 | 437 987.00 | | 432 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 077.00 | 27 810.00 | | 30 077.00 |
| |
| 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 | 4 216 994.00 | | | 4 216 994.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 622.00 | | | 622.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 216 372.00 | | | 4 216 372.00 |
| |
| 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 | 20 312.00 | 20 312.00 | | 20 312.00 |
8D Social Security and Other Social Organizations | 185 819.00 | 185 819.00 | | 185 819.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 494.00 | 27 494.00 | | 27 494.00 |
UX Other trade receivables | 92 948.00 | 92 948.00 | | 92 948.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 718 053.00 | 718 053.00 | | 718 053.00 |
VS Prepaid expenses | 9 074.00 | 9 074.00 | | 9 074.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 820 075.00 | 820 075.00 | | 820 075.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 233 625.00 | 233 625.00 | | 233 625.00 |
