| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 59 155.00 | 47 775.00 | 11 380.00 | 59 155.00 |
BD Other fixed assets | 750.00 | | 750.00 | 750.00 |
BH Other financial assets | 3 500.00 | | 3 500.00 | 3 500.00 |
BJ TOTAL (I) | 1 308 005.00 | 47 775.00 | 1 260 230.00 | 1 308 005.00 |
BX Customers and related accounts | 61 579.00 | | 61 579.00 | 61 579.00 |
BZ Other receivables | 982 665.00 | | 982 665.00 | 982 665.00 |
CD Marketable securities | 301 500.00 | | 301 500.00 | 301 500.00 |
CF Cash and cash equivalents | 629 420.00 | | 629 420.00 | 629 420.00 |
CH Prepaid expenses | 5 592.00 | | 5 592.00 | 5 592.00 |
CJ TOTAL (II) | 1 980 755.00 | | 1 980 755.00 | 1 980 755.00 |
CO Grand total (0 to V) | 3 288 760.00 | 47 775.00 | 3 240 985.00 | 3 288 760.00 |
CP Shares due in less than one year | 3 500.00 | | | 3 500.00 |
CU Other investments | 1 244 600.00 | | 1 244 600.00 | 1 244 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 727 000.00 | 727 000.00 | | 727 000.00 |
DD Legal reserve (1) | 72 700.00 | 72 700.00 | | 72 700.00 |
DG Other reserves | 935 723.00 | 732 144.00 | | 935 723.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 228 819.00 | 203 579.00 | | 1 228 819.00 |
DL TOTAL (I) | 2 964 242.00 | 1 735 423.00 | | 2 964 242.00 |
DU Loans and Debts from Credit Institutions (3) | 18 861.00 | 33 631.00 | | 18 861.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 753.00 | 238 357.00 | | 43 753.00 |
DX Trade payables and related accounts | 51 741.00 | 39 583.00 | | 51 741.00 |
DY Tax and social security liabilities | 162 388.00 | 138 058.00 | | 162 388.00 |
EA Other liabilities | | 2 908.00 | | |
EC TOTAL (IV) | 276 743.00 | 452 537.00 | | 276 743.00 |
EE Grand total (I to V) | 3 240 985.00 | 2 187 960.00 | | 3 240 985.00 |
EG Accrued income and payables due within one year | 272 938.00 | 433 692.00 | | 272 938.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 845 764.00 | | 845 764.00 | 845 764.00 |
FJ Net sales | 845 764.00 | | 845 764.00 | 845 764.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 179 001.00 | |
FQ Other income | | | 7 415.00 | |
FR Total operating income (I) | | | 1 032 180.00 | |
FW Other purchases and external expenses | | | 309 035.00 | |
FX Taxes, duties, and similar payments | | | 36 251.00 | |
FY Salaries and Wages | | | 557 392.00 | |
FZ Social Security Contributions | | | 100 779.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 816.00 | |
GE Other Expenses | | | 2 681.00 | |
GF Total Operating Expenses (II) | | | 1 009 954.00 | |
GG - OPERATING RESULT (I - II) | | | 22 226.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 228 100.00 | |
GL Other interest and similar income | | | 3 483.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 1 231 583.00 | |
GR Interest and similar expenses | | | 5 742.00 | |
GU Total financial expenses (VI) | | | 5 742.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 225 841.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 248 066.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 226 874.00 | | |
HD Total exceptional income (VII) | | 226 874.00 | | |
HF Exceptional expenses on capital transactions | | 71 500.00 | | |
HH Total exceptional expenses (VIII) | | 71 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 155 374.00 | | |
HK Income tax | 19 247.00 | 24 806.00 | | 19 247.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 263 763.00 | 1 337 243.00 | | 2 263 763.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 034 943.00 | 1 133 665.00 | | 1 034 943.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 228 819.00 | 203 579.00 | | 1 228 819.00 |
| |
| 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 | 1 308 005.00 | | | 1 308 005.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 248 850.00 | |
I4 DECREASES Grand Total | | | 1 308 005.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 59 155.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 59 155.00 | | | 59 155.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 248 850.00 | | | 1 248 850.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 959.00 | 3 816.00 | | 43 959.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 959.00 | 3 816.00 | | 43 959.00 |
| |
| 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 | 51 741.00 | 51 741.00 | | 51 741.00 |
8C Staff and Related Accounts | 36 876.00 | 36 876.00 | | 36 876.00 |
8D Social Security and Other Social Organizations | 93 219.00 | 93 219.00 | | 93 219.00 |
UT Other financial assets | 3 500.00 | 3 500.00 | | 3 500.00 |
UX Other trade receivables | 61 579.00 | 61 579.00 | | 61 579.00 |
VB VAT | 5 032.00 | 5 032.00 | | 5 032.00 |
VC Group and associates | 950 931.00 | 950 931.00 | | 950 931.00 |
VG Loans with a maturity of up to one year at origin | 16.00 | 16.00 | | 16.00 |
VH Loans with a maturity of more than one year at origin | 18 845.00 | 15 041.00 | 3 805.00 | 18 845.00 |
VI Group and Associates | 43 753.00 | 43 753.00 | | 43 753.00 |
VK Loans repaid during the year | 14 758.00 | | | 14 758.00 |
VM Income taxes | 6 160.00 | 6 160.00 | | 6 160.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 704.00 | 7 704.00 | | 7 704.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 541.00 | 20 541.00 | | 20 541.00 |
VS Prepaid expenses | 5 592.00 | 5 592.00 | | 5 592.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 053 335.00 | 1 053 335.00 | | 1 053 335.00 |
VW VAT | 24 588.00 | 24 588.00 | | 24 588.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 276 743.00 | 272 938.00 | 3 805.00 | 276 743.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 5.00 | 5.00 | | 5.00 |
