| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 23 342.00 | | 23 342.00 | 23 342.00 |
BJ TOTAL (I) | 1 189 731.00 | | 1 189 731.00 | 1 189 731.00 |
BZ Other receivables | 73 129.00 | | 73 129.00 | 73 129.00 |
CF Cash and cash equivalents | 157 703.00 | | 157 703.00 | 157 703.00 |
CH Prepaid expenses | 320.00 | | 320.00 | 320.00 |
CJ TOTAL (II) | 231 151.00 | | 231 151.00 | 231 151.00 |
CO Grand total (0 to V) | 1 420 882.00 | | 1 420 882.00 | 1 420 882.00 |
CU Other investments | 1 166 389.00 | | 1 166 389.00 | 1 166 389.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 469 205.00 | 312 263.00 | | 469 205.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 226 199.00 | 156 942.00 | | 226 199.00 |
DL TOTAL (I) | 697 604.00 | 471 405.00 | | 697 604.00 |
DU Loans and Debts from Credit Institutions (3) | 473 889.00 | 626 041.00 | | 473 889.00 |
DV Miscellaneous Loans and Financial Debts (4) | 134 804.00 | 169 258.00 | | 134 804.00 |
DX Trade payables and related accounts | 2 340.00 | 2 280.00 | | 2 340.00 |
DY Tax and social security liabilities | 110 086.00 | 22 074.00 | | 110 086.00 |
EA Other liabilities | 2 160.00 | | | 2 160.00 |
EC TOTAL (IV) | 723 278.00 | 819 653.00 | | 723 278.00 |
EE Grand total (I to V) | 1 420 882.00 | 1 291 058.00 | | 1 420 882.00 |
EG Accrued income and payables due within one year | 406 498.00 | 348 672.00 | | 406 498.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 510 734.00 | | 510 734.00 | 510 734.00 |
FJ Net sales | 510 734.00 | | 510 734.00 | 510 734.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 420.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 511 155.00 | |
FW Other purchases and external expenses | | | 33 546.00 | |
FX Taxes, duties, and similar payments | | | 4 377.00 | |
FY Salaries and Wages | | | 279 494.00 | |
FZ Social Security Contributions | | | 130 113.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 447 534.00 | |
GG - OPERATING RESULT (I - II) | | | 63 621.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 180 000.00 | |
GP Total financial income (V) | | | 180 000.00 | |
GR Interest and similar expenses | | | 12 730.00 | |
GU Total financial expenses (VI) | | | 12 730.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 167 270.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 230 891.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 420.00 | | | 420.00 |
A2 TOTAL ASSETS | 84 050.00 | 75 384.00 | | 84 050.00 |
HK Income tax | 4 692.00 | | | 4 692.00 |
HL TOTAL REVENUE (I + III + V + VII) | 691 155.00 | 496 352.00 | | 691 155.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 464 956.00 | 339 410.00 | | 464 956.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 226 199.00 | 156 942.00 | | 226 199.00 |
| |
| 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 | 1 189 731.00 | | | 1 189 731.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 189 731.00 | |
I4 DECREASES Grand Total | | | 1 189 731.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 189 731.00 | | | 1 189 731.00 |
| |
| 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 | 2 340.00 | 2 340.00 | | 2 340.00 |
8C Staff and Related Accounts | 43 363.00 | 43 363.00 | | 43 363.00 |
8D Social Security and Other Social Organizations | 50 202.00 | 50 202.00 | | 50 202.00 |
8E Income Taxes | 4 692.00 | 4 692.00 | | 4 692.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 160.00 | 2 160.00 | | 2 160.00 |
UT Other financial assets | 23 342.00 | | 23 342.00 | 23 342.00 |
VB VAT | 750.00 | 750.00 | | 750.00 |
VC Group and associates | 72 379.00 | 72 379.00 | | 72 379.00 |
VH Loans with a maturity of more than one year at origin | 473 889.00 | 157 109.00 | 316 780.00 | 473 889.00 |
VI Group and Associates | 134 804.00 | 134 804.00 | | 134 804.00 |
VK Loans repaid during the year | 151 475.00 | | | 151 475.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 405.00 | 3 405.00 | | 3 405.00 |
VS Prepaid expenses | 320.00 | 320.00 | | 320.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 790.00 | 73 448.00 | 23 342.00 | 96 790.00 |
VW VAT | 8 424.00 | 8 424.00 | | 8 424.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 723 278.00 | 406 498.00 | 316 780.00 | 723 278.00 |
