| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 18 350.00 | | 18 350.00 | 18 350.00 |
BJ TOTAL (I) | 1 604 350.00 | 100 000.00 | 1 504 350.00 | 1 604 350.00 |
BX Customers and related accounts | 3 429.00 | | 3 429.00 | 3 429.00 |
BZ Other receivables | 13 004.00 | | 13 004.00 | 13 004.00 |
CF Cash and cash equivalents | 1 572.00 | | 1 572.00 | 1 572.00 |
CJ TOTAL (II) | 18 005.00 | | 18 005.00 | 18 005.00 |
CO Grand total (0 to V) | 1 622 355.00 | 100 000.00 | 1 522 355.00 | 1 622 355.00 |
CU Other investments | 1 586 000.00 | 100 000.00 | 1 486 000.00 | 1 586 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 144 464.00 | 147 816.00 | | 144 464.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 373.00 | -3 352.00 | | 37 373.00 |
DL TOTAL (I) | 401 837.00 | 364 464.00 | | 401 837.00 |
DU Loans and Debts from Credit Institutions (3) | 162 003.00 | 279 515.00 | | 162 003.00 |
DV Miscellaneous Loans and Financial Debts (4) | 887 461.00 | 771 353.00 | | 887 461.00 |
DX Trade payables and related accounts | 43 452.00 | 71 274.00 | | 43 452.00 |
DY Tax and social security liabilities | 13 170.00 | 37 405.00 | | 13 170.00 |
EA Other liabilities | 14 432.00 | 14 677.00 | | 14 432.00 |
EC TOTAL (IV) | 1 120 518.00 | 1 174 223.00 | | 1 120 518.00 |
EE Grand total (I to V) | 1 522 355.00 | 1 538 687.00 | | 1 522 355.00 |
EG Accrued income and payables due within one year | 1 082 936.00 | 1 174 223.00 | | 1 082 936.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 87 646.00 | | 87 646.00 | 87 646.00 |
FJ Net sales | 87 646.00 | | 87 646.00 | 87 646.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 700.00 | |
FQ Other income | | | 1 697.00 | |
FR Total operating income (I) | | | 90 043.00 | |
FW Other purchases and external expenses | | | 13 988.00 | |
FX Taxes, duties, and similar payments | | | 1 883.00 | |
FY Salaries and Wages | | | 63 947.00 | |
FZ Social Security Contributions | | | 18 665.00 | |
GE Other Expenses | | | 21.00 | |
GF Total Operating Expenses (II) | | | 98 504.00 | |
GG - OPERATING RESULT (I - II) | | | -8 461.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 000.00 | |
GP Total financial income (V) | | | 64 000.00 | |
GR Interest and similar expenses | | | 15 928.00 | |
GU Total financial expenses (VI) | | | 15 928.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 072.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 611.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 700.00 | 432.00 | | 700.00 |
HA Exceptional income from management transactions | 91.00 | | | 91.00 |
HD Total exceptional income (VII) | 91.00 | | | 91.00 |
HE Exceptional expenses on management operations | | 5 835.00 | | |
HH Total exceptional expenses (VIII) | | 5 835.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 91.00 | -5 835.00 | | 91.00 |
HJ Employee participation in company results | 2 329.00 | 5 823.00 | | 2 329.00 |
HL TOTAL REVENUE (I + III + V + VII) | 154 134.00 | 187 244.00 | | 154 134.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 116 761.00 | 190 595.00 | | 116 761.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 373.00 | -3 352.00 | | 37 373.00 |
| |
| 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 | 1 604 350.00 | | | 1 604 350.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 604 350.00 | |
I4 DECREASES Grand Total | | | 1 604 350.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 604 350.00 | | | 1 604 350.00 |
| |
| 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 | 887 461.00 | 887 461.00 | | 887 461.00 |
8B Suppliers and Related Accounts | 43 452.00 | 43 452.00 | | 43 452.00 |
8C Staff and Related Accounts | 4 168.00 | 4 168.00 | | 4 168.00 |
8D Social Security and Other Social Organizations | 3 291.00 | 3 291.00 | | 3 291.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 432.00 | 14 432.00 | | 14 432.00 |
UT Other financial assets | 18 350.00 | | 18 350.00 | 18 350.00 |
UX Other trade receivables | 3 429.00 | 3 429.00 | | 3 429.00 |
VB VAT | 13 004.00 | 13 004.00 | | 13 004.00 |
VH Loans with a maturity of more than one year at origin | 162 003.00 | 124 421.00 | 37 582.00 | 162 003.00 |
VK Loans repaid during the year | 116 896.00 | | | 116 896.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 783.00 | 16 433.00 | 18 350.00 | 34 783.00 |
VW VAT | 5 710.00 | 5 710.00 | | 5 710.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 120 518.00 | 1 082 936.00 | 37 582.00 | 1 120 518.00 |
