| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 729.00 | 1 425.00 | 1 305.00 | 2 729.00 |
BJ TOTAL (I) | 348 380.00 | 1 425.00 | 346 956.00 | 348 380.00 |
BZ Other receivables | 36 792.00 | | 36 792.00 | 36 792.00 |
CF Cash and cash equivalents | 199 441.00 | | 199 441.00 | 199 441.00 |
CH Prepaid expenses | 21.00 | | 21.00 | 21.00 |
CJ TOTAL (II) | 236 255.00 | | 236 255.00 | 236 255.00 |
CO Grand total (0 to V) | 584 635.00 | 1 425.00 | 583 210.00 | 584 635.00 |
CS Evaluated investments - equity method | 345 651.00 | | 345 651.00 | 345 651.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 113 000.00 | 113 000.00 | | 113 000.00 |
DD Legal reserve (1) | 10 545.00 | 3 603.00 | | 10 545.00 |
DH Retained earnings | 200 354.00 | 68 464.00 | | 200 354.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 127 500.00 | 138 833.00 | | 127 500.00 |
DK Regulated provisions | 2 121.00 | 1 590.00 | | 2 121.00 |
DL TOTAL (I) | 453 521.00 | 325 490.00 | | 453 521.00 |
DU Loans and Debts from Credit Institutions (3) | 108 391.00 | 132 400.00 | | 108 391.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 326.00 | 20 193.00 | | 8 326.00 |
DX Trade payables and related accounts | 1 620.00 | 1 560.00 | | 1 620.00 |
DY Tax and social security liabilities | 11 352.00 | 29 897.00 | | 11 352.00 |
EC TOTAL (IV) | 129 690.00 | 184 051.00 | | 129 690.00 |
EE Grand total (I to V) | 583 210.00 | 509 541.00 | | 583 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 206 761.00 | |
FJ Net sales | | | 206 761.00 | |
FR Total operating income (I) | | | 206 761.00 | |
FW Other purchases and external expenses | | | 3 906.00 | |
FX Taxes, duties, and similar payments | | | 551.00 | |
FY Salaries and Wages | | | 96 971.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 593.00 | |
GF Total Operating Expenses (II) | | | 102 021.00 | |
GG - OPERATING RESULT (I - II) | | | 104 740.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 48 961.00 | |
GP Total financial income (V) | | | 48 961.00 | |
GR Interest and similar expenses | | | 1 059.00 | |
GU Total financial expenses (VI) | | | 1 059.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 902.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 152 643.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 530.00 | 530.00 | | 530.00 |
HH Total exceptional expenses (VIII) | 530.00 | 530.00 | | 530.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -530.00 | -530.00 | | -530.00 |
HK Income tax | 24 612.00 | 29 020.00 | | 24 612.00 |
HL TOTAL REVENUE (I + III + V + VII) | 255 722.00 | 261 446.00 | | 255 722.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 128 222.00 | 122 613.00 | | 128 222.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 127 500.00 | 138 833.00 | | 127 500.00 |
| |
| 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 | 347 131.00 | | 1 249.00 | 347 131.00 |
I3 DECREASES Total Financial Fixed Assets | | | 345 651.00 | |
I4 DECREASES Grand Total | | | 348 380.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 729.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 480.00 | | 1 249.00 | 1 480.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 345 651.00 | | | 345 651.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 832.00 | 593.00 | | 832.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 832.00 | 593.00 | | 832.00 |
| |
| 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 | 108 391.00 | 24 226.00 | 84 165.00 | 108 391.00 |
8B Suppliers and Related Accounts | 1 620.00 | 1 620.00 | | 1 620.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 678.00 | 19 678.00 | | 19 678.00 |
UT Other financial assets | 36 792.00 | 36 792.00 | | 36 792.00 |
VS Prepaid expenses | 21.00 | 21.00 | | 21.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 813.00 | 36 813.00 | | 36 813.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 129 690.00 | 45 524.00 | 84 165.00 | 129 690.00 |
