| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 864 015.00 | | 864 015.00 | 864 015.00 |
BX Customers and related accounts | 203 681.00 | | 203 681.00 | 203 681.00 |
BZ Other receivables | 91 522.00 | | 91 522.00 | 91 522.00 |
CF Cash and cash equivalents | 84 903.00 | | 84 903.00 | 84 903.00 |
CJ TOTAL (II) | 380 106.00 | | 380 106.00 | 380 106.00 |
CO Grand total (0 to V) | 1 247 091.00 | | 1 247 091.00 | 1 247 091.00 |
CU Other investments | 864 015.00 | | 864 015.00 | 864 015.00 |
CW Deferred expenses or loan issuance costs | 2 971.00 | | 2 971.00 | 2 971.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 337 012.00 | | | 337 012.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 109 972.00 | | | 109 972.00 |
DK Regulated provisions | 12 845.00 | | | 12 845.00 |
DL TOTAL (I) | 465 328.00 | | | 465 328.00 |
DU Loans and Debts from Credit Institutions (3) | 428 574.00 | | | 428 574.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 550.00 | | | 100 550.00 |
DX Trade payables and related accounts | 7 349.00 | | | 7 349.00 |
DY Tax and social security liabilities | 245 290.00 | | | 245 290.00 |
EC TOTAL (IV) | 781 763.00 | | | 781 763.00 |
EE Grand total (I to V) | 1 247 091.00 | | | 1 247 091.00 |
EG Accrued income and payables due within one year | 460 334.00 | | | 460 334.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 353 658.00 | | 353 658.00 | 353 658.00 |
FJ Net sales | 353 658.00 | | 353 658.00 | 353 658.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 244.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 356 908.00 | |
FW Other purchases and external expenses | | | 10 032.00 | |
FX Taxes, duties, and similar payments | | | 6 719.00 | |
FY Salaries and Wages | | | 230 844.00 | |
FZ Social Security Contributions | | | 82 709.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 743.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 331 053.00 | |
GG - OPERATING RESULT (I - II) | | | 25 855.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | 7 635.00 | |
GU Total financial expenses (VI) | | | 7 635.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 92 365.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 118 221.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 244.00 | | | 3 244.00 |
A2 TOTAL ASSETS | 19 586.00 | | | 19 586.00 |
HG Exceptional depreciation and provisions | 5 144.00 | | | 5 144.00 |
HH Total exceptional expenses (VIII) | 5 144.00 | | | 5 144.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 144.00 | | | -5 144.00 |
HK Income tax | 3 105.00 | | | 3 105.00 |
HL TOTAL REVENUE (I + III + V + VII) | 456 908.00 | | | 456 908.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 346 936.00 | | | 346 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 109 972.00 | | | 109 972.00 |
| |
| 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 | 864 015.00 | | | 864 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 864 015.00 | |
I4 DECREASES Grand Total | | | 864 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 864 015.00 | | | 864 015.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 7 701.00 | 5 144.00 | | 7 701.00 |
7C Grand total | 7 701.00 | 5 144.00 | | 7 701.00 |
UJ - Exceptional | | 5 144.00 | | |
| |
| 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 | 7 349.00 | 7 349.00 | | 7 349.00 |
8C Staff and Related Accounts | 87 150.00 | 87 150.00 | | 87 150.00 |
8D Social Security and Other Social Organizations | 76 529.00 | 76 529.00 | | 76 529.00 |
8E Income Taxes | 45 028.00 | 45 028.00 | | 45 028.00 |
UX Other trade receivables | 203 681.00 | 203 681.00 | | 203 681.00 |
UZ Social Security, other social security organizations | 239.00 | 239.00 | | 239.00 |
VB VAT | 1 217.00 | 1 217.00 | | 1 217.00 |
VC Group and associates | 90 066.00 | 90 066.00 | | 90 066.00 |
VH Loans with a maturity of more than one year at origin | 428 574.00 | 107 145.00 | 321 429.00 | 428 574.00 |
VI Group and Associates | 100 550.00 | 100 550.00 | | 100 550.00 |
VK Loans repaid during the year | 107 143.00 | | | 107 143.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 636.00 | 2 636.00 | | 2 636.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 295 203.00 | 295 203.00 | | 295 203.00 |
VW VAT | 33 947.00 | 33 947.00 | | 33 947.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 781 763.00 | 460 334.00 | 321 429.00 | 781 763.00 |
