| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 26 023 918.00 | 2 741 965.00 | 23 281 953.00 | 26 023 918.00 |
BX Customers and related accounts | 136 409.00 | | 136 409.00 | 136 409.00 |
BZ Other receivables | 244 864.00 | | 244 864.00 | 244 864.00 |
CD Marketable securities | 3 000 000.00 | | 3 000 000.00 | 3 000 000.00 |
CF Cash and cash equivalents | 348 412.00 | | 348 412.00 | 348 412.00 |
CH Prepaid expenses | 1 667.00 | | 1 667.00 | 1 667.00 |
CJ TOTAL (II) | 3 731 352.00 | | 3 731 352.00 | 3 731 352.00 |
CO Grand total (0 to V) | 29 755 270.00 | 2 741 965.00 | 27 013 305.00 | 29 755 270.00 |
CU Other investments | 26 023 918.00 | 2 741 965.00 | 23 281 953.00 | 26 023 918.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | | | 50 000.00 |
DH Retained earnings | 6 727 723.00 | | | 6 727 723.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 320 304.00 | | | 3 320 304.00 |
DK Regulated provisions | 41 480.00 | | | 41 480.00 |
DL TOTAL (I) | 10 639 507.00 | | | 10 639 507.00 |
DU Loans and Debts from Credit Institutions (3) | 10 451 478.00 | | | 10 451 478.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 712 317.00 | | | 4 712 317.00 |
DX Trade payables and related accounts | 34 191.00 | | | 34 191.00 |
DY Tax and social security liabilities | 130 022.00 | | | 130 022.00 |
EA Other liabilities | 1 045 789.00 | | | 1 045 789.00 |
EC TOTAL (IV) | 16 373 798.00 | | | 16 373 798.00 |
EE Grand total (I to V) | 27 013 305.00 | | | 27 013 305.00 |
EG Accrued income and payables due within one year | 8 533 863.00 | | | 8 533 863.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 108.00 | | | 108.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 649 400.00 | | 649 400.00 | 649 400.00 |
FJ Net sales | 649 400.00 | | 649 400.00 | 649 400.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 649 402.00 | |
FW Other purchases and external expenses | | | 67 518.00 | |
FX Taxes, duties, and similar payments | | | 11 095.00 | |
FY Salaries and Wages | | | 344 440.00 | |
FZ Social Security Contributions | | | 176 096.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 599 152.00 | |
GG - OPERATING RESULT (I - II) | | | 50 250.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 700 000.00 | |
GL Other interest and similar income | | | 22 491.00 | |
GM Reversals of provisions and transfers of expenses | | | 689 089.00 | |
GP Total financial income (V) | | | 3 411 580.00 | |
GR Interest and similar expenses | | | 137 038.00 | |
GU Total financial expenses (VI) | | | 137 038.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 274 542.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 324 792.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 14 784.00 | | | 14 784.00 |
HH Total exceptional expenses (VIII) | 14 784.00 | | | 14 784.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 784.00 | | | -14 784.00 |
HK Income tax | -10 296.00 | | | -10 296.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 060 982.00 | | | 4 060 982.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 740 677.00 | | | 740 677.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 320 304.00 | | | 3 320 304.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 431 054.00 | | 689 089.00 | 3 431 054.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 431 054.00 | | 689 089.00 | 3 431 054.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 26 696.00 | 14 784.00 | | 26 696.00 |
7C Grand total | 26 696.00 | 14 784.00 | | 26 696.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VS Prepaid expenses | 382 940.00 | 382 940.00 | | 382 940.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 382 940.00 | 382 940.00 | | 382 940.00 |
