| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 674.00 | 1 559.00 | 115.00 | 1 674.00 |
BJ TOTAL (I) | 941 234.00 | 1 559.00 | 939 675.00 | 941 234.00 |
BX Customers and related accounts | 19 800.00 | | 19 800.00 | 19 800.00 |
BZ Other receivables | 2 536.00 | | 2 536.00 | 2 536.00 |
CF Cash and cash equivalents | 80 598.00 | | 80 598.00 | 80 598.00 |
CJ TOTAL (II) | 102 935.00 | | 102 935.00 | 102 935.00 |
CO Grand total (0 to V) | 1 044 169.00 | 1 559.00 | 1 042 610.00 | 1 044 169.00 |
CU Other investments | 939 560.00 | | 939 560.00 | 939 560.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 228 691.00 | | | 228 691.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 143.00 | | | 81 143.00 |
DK Regulated provisions | 49 469.00 | | | 49 469.00 |
DL TOTAL (I) | 370 304.00 | | | 370 304.00 |
DU Loans and Debts from Credit Institutions (3) | 393 013.00 | | | 393 013.00 |
DV Miscellaneous Loans and Financial Debts (4) | 207 724.00 | | | 207 724.00 |
DX Trade payables and related accounts | 14 310.00 | | | 14 310.00 |
DY Tax and social security liabilities | 57 256.00 | | | 57 256.00 |
EC TOTAL (IV) | 672 305.00 | | | 672 305.00 |
EE Grand total (I to V) | 1 042 610.00 | | | 1 042 610.00 |
EG Accrued income and payables due within one year | 396 571.00 | | | 396 571.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 290 805.00 | | 290 805.00 | 290 805.00 |
FJ Net sales | 290 805.00 | | 290 805.00 | 290 805.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 290 806.00 | |
FW Other purchases and external expenses | | | 19 122.00 | |
FX Taxes, duties, and similar payments | | | 946.00 | |
FY Salaries and Wages | | | 101 749.00 | |
FZ Social Security Contributions | | | 44 756.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 183.00 | |
GF Total Operating Expenses (II) | | | 166 758.00 | |
GG - OPERATING RESULT (I - II) | | | 124 047.00 | |
GR Interest and similar expenses | | | 6 719.00 | |
GU Total financial expenses (VI) | | | 6 719.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 719.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 117 328.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 11 512.00 | | | 11 512.00 |
HH Total exceptional expenses (VIII) | 11 512.00 | | | 11 512.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 512.00 | | | -11 512.00 |
HK Income tax | 24 673.00 | | | 24 673.00 |
HL TOTAL REVENUE (I + III + V + VII) | 290 806.00 | | | 290 806.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 209 662.00 | | | 209 662.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 143.00 | | | 81 143.00 |
| |
| 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 | 941 234.00 | | | 941 234.00 |
I3 DECREASES Total Financial Fixed Assets | | | 939 560.00 | |
I4 DECREASES Grand Total | | | 941 234.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 674.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 674.00 | | | 1 674.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 939 560.00 | | | 939 560.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 375.00 | 183.00 | | 1 375.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 375.00 | 183.00 | | 1 375.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 37 957.00 | 11 512.00 | | 37 957.00 |
7C Grand total | 37 957.00 | 11 512.00 | | 37 957.00 |
UJ - Exceptional | | 11 512.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 898.00 | 1 898.00 | | 1 898.00 |
8B Suppliers and Related Accounts | 14 310.00 | 14 310.00 | | 14 310.00 |
8C Staff and Related Accounts | 12 063.00 | 12 063.00 | | 12 063.00 |
8D Social Security and Other Social Organizations | 28 372.00 | 28 372.00 | | 28 372.00 |
8E Income Taxes | 4 206.00 | 4 206.00 | | 4 206.00 |
UX Other trade receivables | 19 800.00 | 19 800.00 | | 19 800.00 |
VB VAT | 2 040.00 | 2 040.00 | | 2 040.00 |
VH Loans with a maturity of more than one year at origin | 393 013.00 | 117 279.00 | 275 734.00 | 393 013.00 |
VI Group and Associates | 205 826.00 | 205 826.00 | | 205 826.00 |
VK Loans repaid during the year | 69 236.00 | | | 69 236.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 851.00 | 2 851.00 | | 2 851.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 496.00 | 496.00 | | 496.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 336.00 | 22 336.00 | | 22 336.00 |
VW VAT | 9 763.00 | 9 763.00 | | 9 763.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 672 305.00 | 396 571.00 | 275 734.00 | 672 305.00 |
