| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 590.00 | 370.00 | 220.00 | 590.00 |
BJ TOTAL (I) | 840 752.00 | 370.00 | 840 382.00 | 840 752.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 19 730.00 | | 19 730.00 | 19 730.00 |
CF Cash and cash equivalents | 956 779.00 | | 956 779.00 | 956 779.00 |
CH Prepaid expenses | 9 205.00 | | 9 205.00 | 9 205.00 |
CJ TOTAL (II) | 985 713.00 | | 985 713.00 | 985 713.00 |
CO Grand total (0 to V) | 1 826 465.00 | 370.00 | 1 826 095.00 | 1 826 465.00 |
CS Evaluated investments - equity method | 840 162.00 | | 840 162.00 | 840 162.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 810 000.00 | 810 000.00 | | 810 000.00 |
DD Legal reserve (1) | 81 000.00 | 81 000.00 | | 81 000.00 |
DH Retained earnings | 190 551.00 | 234 843.00 | | 190 551.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 150 460.00 | 165 709.00 | | 150 460.00 |
DL TOTAL (I) | 1 232 011.00 | 1 291 551.00 | | 1 232 011.00 |
DQ Provisions for Expenses | 15 028.00 | 15 028.00 | | 15 028.00 |
DR TOTAL (IV) | 15 028.00 | 15 028.00 | | 15 028.00 |
DV Miscellaneous Loans and Financial Debts (4) | 487 745.00 | 392 203.00 | | 487 745.00 |
DY Tax and social security liabilities | 91 278.00 | 68 482.00 | | 91 278.00 |
EA Other liabilities | 32.00 | | | 32.00 |
EC TOTAL (IV) | 579 055.00 | 460 684.00 | | 579 055.00 |
EE Grand total (I to V) | 1 826 095.00 | 1 767 264.00 | | 1 826 095.00 |
EG Accrued income and payables due within one year | 579 055.00 | 460 634.00 | | 579 055.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 760 800.00 | |
FJ Net sales | | | 760 800.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 760 802.00 | |
FW Other purchases and external expenses | | | 26 173.00 | |
FX Taxes, duties, and similar payments | | | 2 989.00 | |
FY Salaries and Wages | | | 746 878.00 | |
FZ Social Security Contributions | | | 28 327.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 39.00 | |
GF Total Operating Expenses (II) | | | 804 407.00 | |
GG - OPERATING RESULT (I - II) | | | -43 605.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 199 990.00 | |
GL Other interest and similar income | | | 3 680.00 | |
GP Total financial income (V) | | | 203 670.00 | |
GR Interest and similar expenses | | | 4 588.00 | |
GU Total financial expenses (VI) | | | 4 588.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 199 082.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 155 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HJ Employee participation in company results | 5 017.00 | 5 194.00 | | 5 017.00 |
HK Income tax | | -5 173.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 964 472.00 | 956 911.00 | | 964 472.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 814 012.00 | 791 203.00 | | 814 012.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 150 460.00 | 165 709.00 | | 150 460.00 |
| |
| 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 | 840 752.00 | | | 840 752.00 |
KD ACQUISITIONS Total including other intangible assets | 590.00 | | | 590.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 840 162.00 | | | 840 162.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 331.00 | 39.00 | | 331.00 |
PE DEPRECIATION Total including other intangible assets | 331.00 | 39.00 | | 331.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 15 028.00 | 15 028.00 | | 15 028.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 19 730.00 | 19 730.00 | | 19 730.00 |
VS Prepaid expenses | 9 205.00 | 9 205.00 | | 9 205.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 935.00 | 28 935.00 | | 28 935.00 |
