| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 673.00 | 673.00 | | 673.00 |
AT Other tangible assets | 7 723.00 | 1 691.00 | 6 032.00 | 7 723.00 |
BD Other fixed assets | 195.00 | | 195.00 | 195.00 |
BJ TOTAL (I) | 867 061.00 | 2 364.00 | 864 697.00 | 867 061.00 |
BX Customers and related accounts | 418 537.00 | | 418 537.00 | 418 537.00 |
BZ Other receivables | 666 761.00 | | 666 761.00 | 666 761.00 |
CF Cash and cash equivalents | 2 386.00 | | 2 386.00 | 2 386.00 |
CH Prepaid expenses | 4 254.00 | | 4 254.00 | 4 254.00 |
CJ TOTAL (II) | 1 091 939.00 | | 1 091 939.00 | 1 091 939.00 |
CO Grand total (0 to V) | 1 959 000.00 | 2 364.00 | 1 956 636.00 | 1 959 000.00 |
CS Evaluated investments - equity method | 858 470.00 | | 858 470.00 | 858 470.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 8 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 505 620.00 | 1 373 815.00 | | 505 620.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 323 101.00 | 223 805.00 | | 323 101.00 |
DL TOTAL (I) | 1 829 522.00 | 1 606 420.00 | | 1 829 522.00 |
DU Loans and Debts from Credit Institutions (3) | 231.00 | | | 231.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 502.00 | 3 109.00 | | 4 502.00 |
DX Trade payables and related accounts | 4 767.00 | 4 917.00 | | 4 767.00 |
DY Tax and social security liabilities | 116 733.00 | 82 387.00 | | 116 733.00 |
EA Other liabilities | 878.00 | 253.00 | | 878.00 |
EC TOTAL (IV) | 127 114.00 | 90 668.00 | | 127 114.00 |
EE Grand total (I to V) | 1 956 636.00 | 1 697 088.00 | | 1 956 636.00 |
EG Accrued income and payables due within one year | 127 114.00 | | | 127 114.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 250 000.00 | | 250 000.00 | 250 000.00 |
FJ Net sales | 250 000.00 | | 250 000.00 | 250 000.00 |
FO Operating subsidies | | | 1 250.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 103.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 269 356.00 | |
FW Other purchases and external expenses | | | 14 990.00 | |
FX Taxes, duties, and similar payments | | | 1 143.00 | |
FY Salaries and Wages | | | 219 279.00 | |
FZ Social Security Contributions | | | 15 030.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 691.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 252 141.00 | |
GG - OPERATING RESULT (I - II) | | | 17 214.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 229 700.00 | |
GL Other interest and similar income | | | 6 470.00 | |
GP Total financial income (V) | | | 306 698.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 306 698.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 323 912.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 90.00 | 400.00 | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | 400.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | -400.00 | | -90.00 |
HK Income tax | 721.00 | | | 721.00 |
HL TOTAL REVENUE (I + III + V + VII) | 576 054.00 | 535 547.00 | | 576 054.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 252 952.00 | 311 741.00 | | 252 952.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 323 101.00 | 223 805.00 | | 323 101.00 |
| |
| 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 | 859 338.00 | | 7 723.00 | 859 338.00 |
I3 DECREASES Total Financial Fixed Assets | | | 858 665.00 | |
I4 DECREASES Grand Total | | | 867 061.00 | |
IO DECREASES Total including other intangible assets | | | 673.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 723.00 | |
KD ACQUISITIONS Total including other intangible assets | 673.00 | | | 673.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 7 723.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 858 665.00 | | | 858 665.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 673.00 | 1 691.00 | | 673.00 |
PE DEPRECIATION Total including other intangible assets | 673.00 | | | 673.00 |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 691.00 | | |
| |
| 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 | 4 768.00 | 4 768.00 | | 4 768.00 |
8C Staff and Related Accounts | 8 195.00 | 8 195.00 | | 8 195.00 |
8D Social Security and Other Social Organizations | 31 146.00 | 31 146.00 | | 31 146.00 |
8K Other liabilities (including liabilities related to repo transactions) | 879.00 | 879.00 | | 879.00 |
UX Other trade receivables | 418 538.00 | 418 538.00 | | 418 538.00 |
UZ Social Security, other social security organizations | 649.00 | 649.00 | | 649.00 |
VB VAT | 960.00 | 960.00 | | 960.00 |
VC Group and associates | 635 393.00 | 635 393.00 | | 635 393.00 |
VH Loans with a maturity of more than one year at origin | 232.00 | 232.00 | | 232.00 |
VI Group and Associates | 4 502.00 | 4 502.00 | | 4 502.00 |
VM Income taxes | 1 647.00 | 1 647.00 | | 1 647.00 |
VQ Other Taxes, Duties, and Similar Debts | 601.00 | 601.00 | | 601.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28 112.00 | 28 112.00 | | 28 112.00 |
VS Prepaid expenses | 4 254.00 | 4 254.00 | | 4 254.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 089 553.00 | 1 089 553.00 | | 1 089 553.00 |
VW VAT | 76 791.00 | 76 791.00 | | 76 791.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 127 114.00 | 127 114.00 | | 127 114.00 |
