| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 32 480.00 | 10 026.00 | 22 454.00 | 32 480.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 3 466 502.00 | 10 026.00 | 3 456 476.00 | 3 466 502.00 |
BV Advances and down payments on orders | 780.00 | | 780.00 | 780.00 |
BX Customers and related accounts | 4 800.00 | | 4 800.00 | 4 800.00 |
BZ Other receivables | 174 458.00 | | 174 458.00 | 174 458.00 |
CF Cash and cash equivalents | 140 100.00 | | 140 100.00 | 140 100.00 |
CH Prepaid expenses | 4 183.00 | | 4 183.00 | 4 183.00 |
CJ TOTAL (II) | 324 321.00 | | 324 321.00 | 324 321.00 |
CO Grand total (0 to V) | 3 790 823.00 | 10 026.00 | 3 780 797.00 | 3 790 823.00 |
CU Other investments | 3 433 422.00 | | 3 433 422.00 | 3 433 422.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200 000.00 | 1 200 000.00 | | 1 200 000.00 |
DD Legal reserve (1) | 120 000.00 | 120 000.00 | | 120 000.00 |
DG Other reserves | 1 048 922.00 | 877 903.00 | | 1 048 922.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 229 676.00 | 271 019.00 | | 229 676.00 |
DK Regulated provisions | 36 145.00 | 25 883.00 | | 36 145.00 |
DL TOTAL (I) | 2 634 743.00 | 2 494 805.00 | | 2 634 743.00 |
DU Loans and Debts from Credit Institutions (3) | 516 779.00 | 214 092.00 | | 516 779.00 |
DV Miscellaneous Loans and Financial Debts (4) | 435 716.00 | 531 469.00 | | 435 716.00 |
DX Trade payables and related accounts | 11 369.00 | 7 674.00 | | 11 369.00 |
DY Tax and social security liabilities | 126 190.00 | 34 222.00 | | 126 190.00 |
EA Other liabilities | 56 000.00 | 27.00 | | 56 000.00 |
EC TOTAL (IV) | 1 146 053.00 | 787 484.00 | | 1 146 053.00 |
EE Grand total (I to V) | 3 780 797.00 | 3 282 289.00 | | 3 780 797.00 |
EG Accrued income and payables due within one year | 627 544.00 | 573 392.00 | | 627 544.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 431 120.00 | | 431 120.00 | 431 120.00 |
FJ Net sales | 431 120.00 | | 431 120.00 | 431 120.00 |
FO Operating subsidies | | | 12 267.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 582.00 | |
FQ Other income | | | 28.00 | |
FR Total operating income (I) | | | 444 996.00 | |
FW Other purchases and external expenses | | | 112 365.00 | |
FX Taxes, duties, and similar payments | | | 2 860.00 | |
FY Salaries and Wages | | | 324 377.00 | |
FZ Social Security Contributions | | | 31 038.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 167.00 | |
GE Other Expenses | | | 74.00 | |
GF Total Operating Expenses (II) | | | 473 881.00 | |
GG - OPERATING RESULT (I - II) | | | -28 885.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 301 029.00 | |
GP Total financial income (V) | | | 301 029.00 | |
GR Interest and similar expenses | | | 12 571.00 | |
GU Total financial expenses (VI) | | | 12 571.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 288 458.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 259 573.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 582.00 | 3 570.00 | | 1 582.00 |
HG Exceptional depreciation and provisions | 10 262.00 | 10 262.00 | | 10 262.00 |
HH Total exceptional expenses (VIII) | 10 262.00 | 10 262.00 | | 10 262.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 262.00 | -10 262.00 | | -10 262.00 |
HJ Employee participation in company results | 7 601.00 | 9 000.00 | | 7 601.00 |
HK Income tax | 12 034.00 | 9 528.00 | | 12 034.00 |
HL TOTAL REVENUE (I + III + V + VII) | 746 026.00 | 705 873.00 | | 746 026.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 516 349.00 | 434 854.00 | | 516 349.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 229 676.00 | 271 019.00 | | 229 676.00 |
| |
| 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 | 3 077 026.00 | | 389 476.00 | 3 077 026.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 434 022.00 | |
I4 DECREASES Grand Total | | | 3 466 502.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 480.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 438.00 | | 24 042.00 | 8 438.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 068 588.00 | | 365 434.00 | 3 068 588.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 859.00 | 3 167.00 | | 6 859.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 859.00 | 3 167.00 | | 6 859.00 |
| |
| 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 | 11 369.00 | 11 369.00 | | 11 369.00 |
8C Staff and Related Accounts | 73 990.00 | 73 990.00 | | 73 990.00 |
8D Social Security and Other Social Organizations | 9 880.00 | 9 880.00 | | 9 880.00 |
8E Income Taxes | 2 506.00 | 2 506.00 | | 2 506.00 |
UT Other financial assets | 600.00 | | 600.00 | 600.00 |
UX Other trade receivables | 4 800.00 | 4 800.00 | | 4 800.00 |
UY Staff and related accounts | 105.00 | 105.00 | | 105.00 |
UZ Social Security, other social security organizations | -123.00 | -123.00 | | -123.00 |
VB VAT | 26 860.00 | 26 860.00 | | 26 860.00 |
VC Group and associates | 147 616.00 | 147 616.00 | | 147 616.00 |
VG Loans with a maturity of up to one year at origin | | -91 848.00 | 91 848.00 | |
VH Loans with a maturity of more than one year at origin | 516 779.00 | 90 118.00 | 320 104.00 | 516 779.00 |
VI Group and Associates | 491 716.00 | 491 716.00 | | 491 716.00 |
VJ Loans taken out during the year | 350 000.00 | | | 350 000.00 |
VK Loans repaid during the year | 47 314.00 | | | 47 314.00 |
VQ Other Taxes, Duties, and Similar Debts | 30 263.00 | 30 263.00 | | 30 263.00 |
VS Prepaid expenses | 4 183.00 | 4 183.00 | | 4 183.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 184 041.00 | 183 441.00 | 600.00 | 184 041.00 |
VW VAT | 9 551.00 | 9 551.00 | | 9 551.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 146 053.00 | 627 544.00 | 411 952.00 | 1 146 053.00 |
