| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | | | 8.00 | |
AT Other tangible assets | 16 852.00 | 16 852.00 | | 16 852.00 |
BJ TOTAL (I) | 2 512 110.00 | 466 852.00 | 2 045 258.00 | 2 512 110.00 |
BX Customers and related accounts | 430 384.00 | | 430 384.00 | 430 384.00 |
BZ Other receivables | 1 208 488.00 | | 1 208 488.00 | 1 208 488.00 |
CF Cash and cash equivalents | 133 967.00 | | 133 967.00 | 133 967.00 |
CH Prepaid expenses | 21 956.00 | | 21 956.00 | 21 956.00 |
CJ TOTAL (II) | 1 794 795.00 | | 1 794 795.00 | 1 794 795.00 |
CO Grand total (0 to V) | 4 306 905.00 | 466 852.00 | 3 840 053.00 | 4 306 905.00 |
CR Shares due in more than one year | 777.00 | | | 777.00 |
CU Other investments | 2 495 258.00 | 450 000.00 | 2 045 258.00 | 2 495 258.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 216 050.00 | 1 216 050.00 | | 1 216 050.00 |
DD Legal reserve (1) | 121 605.00 | 121 605.00 | | 121 605.00 |
DG Other reserves | 1 353 180.00 | 1 268 610.00 | | 1 353 180.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 533 915.00 | 484 570.00 | | 533 915.00 |
DL TOTAL (I) | 3 224 750.00 | 3 090 835.00 | | 3 224 750.00 |
DU Loans and Debts from Credit Institutions (3) | 366 530.00 | 413 573.00 | | 366 530.00 |
DX Trade payables and related accounts | 12 079.00 | 12 852.00 | | 12 079.00 |
DY Tax and social security liabilities | 219 704.00 | 160 681.00 | | 219 704.00 |
EA Other liabilities | | 3 402.00 | | |
EB Prepaid income (2) | 16 990.00 | 13 558.00 | | 16 990.00 |
EC TOTAL (IV) | 615 303.00 | 604 066.00 | | 615 303.00 |
EE Grand total (I to V) | 3 840 053.00 | 3 694 900.00 | | 3 840 053.00 |
EG Accrued income and payables due within one year | 296 282.00 | 253 386.00 | | 296 282.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 881 410.00 | | 881 410.00 | 881 410.00 |
FJ Net sales | 881 410.00 | | 881 410.00 | 881 410.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20 579.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 901 993.00 | |
FW Other purchases and external expenses | | | 112 026.00 | |
FX Taxes, duties, and similar payments | | | 10 234.00 | |
FY Salaries and Wages | | | 477 486.00 | |
FZ Social Security Contributions | | | 227 788.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 158.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 827 697.00 | |
GG - OPERATING RESULT (I - II) | | | 74 296.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 562 323.00 | |
GP Total financial income (V) | | | 562 323.00 | |
GQ Financial allocations to depreciation and provisions | | | 67 000.00 | |
GU Total financial expenses (VI) | | | 67 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 495 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 569 619.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 20 579.00 | 17 910.00 | | 20 579.00 |
HE Exceptional expenses on management operations | | 3 991.00 | | |
HH Total exceptional expenses (VIII) | | 3 991.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 991.00 | | |
HK Income tax | 35 704.00 | 26 517.00 | | 35 704.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 464 316.00 | 1 306 361.00 | | 1 464 316.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 930 401.00 | 821 791.00 | | 930 401.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 533 915.00 | 484 570.00 | | 533 915.00 |
| |
| 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 | 2 512 110.00 | | | 2 512 110.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 495 258.00 | |
I4 DECREASES Grand Total | | | 2 512 110.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 852.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 852.00 | | | 16 852.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 495 258.00 | | | 2 495 258.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 694.00 | 158.00 | | 16 694.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 694.00 | 158.00 | | 16 694.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 383 000.00 | 67 000.00 | | 383 000.00 |
7C Grand total | 383 000.00 | 67 000.00 | | 383 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 67 000.00 | | |
| |
| 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 | 12 079.00 | 12 079.00 | | 12 079.00 |
8C Staff and Related Accounts | 29 798.00 | 29 798.00 | | 29 798.00 |
8D Social Security and Other Social Organizations | 65 494.00 | 65 494.00 | | 65 494.00 |
8E Income Taxes | 35 704.00 | 35 704.00 | | 35 704.00 |
8L Deferred income | 16 990.00 | 16 990.00 | | 16 990.00 |
UX Other trade receivables | 430 384.00 | 430 384.00 | | 430 384.00 |
VB VAT | 1 663.00 | 1 663.00 | | 1 663.00 |
VC Group and associates | 466 645.00 | 466 645.00 | | 466 645.00 |
VG Loans with a maturity of up to one year at origin | 74.00 | 74.00 | | 74.00 |
VH Loans with a maturity of more than one year at origin | 366 456.00 | 47 436.00 | 258 467.00 | 366 456.00 |
VK Loans repaid during the year | 47 117.00 | | | 47 117.00 |
VM Income taxes | 26 519.00 | 26 519.00 | | 26 519.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 715.00 | 7 715.00 | | 7 715.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 713 661.00 | 713 661.00 | | 713 661.00 |
VS Prepaid expenses | 21 956.00 | 21 956.00 | | 21 956.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 660 828.00 | 1 660 828.00 | | 1 660 828.00 |
VW VAT | 80 992.00 | 80 992.00 | | 80 992.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 615 303.00 | 296 282.00 | 258 467.00 | 615 303.00 |
