| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 16 024.00 | 15 832.00 | 192.00 | 16 024.00 |
BB Receivables related to investments | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 1 233 644.00 | 15 832.00 | 1 217 812.00 | 1 233 644.00 |
BZ Other receivables | 163 106.00 | | 163 106.00 | 163 106.00 |
CF Cash and cash equivalents | 386 301.00 | | 386 301.00 | 386 301.00 |
CH Prepaid expenses | 3 008.00 | | 3 008.00 | 3 008.00 |
CJ TOTAL (II) | 552 416.00 | | 552 416.00 | 552 416.00 |
CO Grand total (0 to V) | 1 786 060.00 | 15 832.00 | 1 770 227.00 | 1 786 060.00 |
CS Evaluated investments - equity method | 1 217 020.00 | | 1 217 020.00 | 1 217 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 1 295 593.00 | 1 242 471.00 | | 1 295 593.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 269.00 | 53 122.00 | | 15 269.00 |
DL TOTAL (I) | 1 430 862.00 | 1 415 593.00 | | 1 430 862.00 |
DV Miscellaneous Loans and Financial Debts (4) | 298 168.00 | 279 662.00 | | 298 168.00 |
DX Trade payables and related accounts | 4 766.00 | 3 370.00 | | 4 766.00 |
DY Tax and social security liabilities | 36 431.00 | 44 664.00 | | 36 431.00 |
EC TOTAL (IV) | 339 365.00 | 327 697.00 | | 339 365.00 |
EE Grand total (I to V) | 1 770 227.00 | 1 743 290.00 | | 1 770 227.00 |
EG Accrued income and payables due within one year | 339 365.00 | 327 697.00 | | 339 365.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 310 800.00 | |
FJ Net sales | | | 310 800.00 | |
FO Operating subsidies | | | 1 392.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 400.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 314 599.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 29 589.00 | |
FX Taxes, duties, and similar payments | | | 12 918.00 | |
FY Salaries and Wages | | | 139 362.00 | |
FZ Social Security Contributions | | | 104 781.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 383.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 287 039.00 | |
GG - OPERATING RESULT (I - II) | | | 27 560.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 3 255.00 | |
GU Total financial expenses (VI) | | | 3 255.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 254.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 306.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 26 683.00 | | |
HB Exceptional income from capital transactions | 3 333.00 | | | 3 333.00 |
HD Total exceptional income (VII) | 3 333.00 | 26 683.00 | | 3 333.00 |
HE Exceptional expenses on management operations | 183.00 | 50 045.00 | | 183.00 |
HH Total exceptional expenses (VIII) | 183.00 | 50 045.00 | | 183.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 151.00 | -23 362.00 | | 3 151.00 |
HK Income tax | 12 187.00 | -900.00 | | 12 187.00 |
HL TOTAL REVENUE (I + III + V + VII) | 317 933.00 | 434 701.00 | | 317 933.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 302 664.00 | 381 578.00 | | 302 664.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 269.00 | 53 122.00 | | 15 269.00 |
| |
| 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 | 1 208 518.00 | | 40 000.00 | 1 208 518.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 217 620.00 | |
I4 DECREASES Grand Total | | 14 874.00 | 1 233 644.00 | |
IY DECREASES Total Tangible Fixed Assets | | 14 874.00 | 16 024.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 898.00 | | | 30 898.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 177 620.00 | | 40 000.00 | 1 177 620.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 323.00 | 383.00 | 14 874.00 | 30 323.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 323.00 | 383.00 | 14 874.00 | 30 323.00 |
| |
| 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 | 4 766.00 | 4 766.00 | | 4 766.00 |
8C Staff and Related Accounts | 6 205.00 | 6 205.00 | | 6 205.00 |
8D Social Security and Other Social Organizations | 11 209.00 | 11 209.00 | | 11 209.00 |
8E Income Taxes | 12 187.00 | 12 187.00 | | 12 187.00 |
UL Receivables related to investments | 600.00 | | 600.00 | 600.00 |
VB VAT | 767.00 | 767.00 | | 767.00 |
VC Group and associates | 162 339.00 | 162 339.00 | | 162 339.00 |
VI Group and Associates | 298 168.00 | 298 168.00 | | 298 168.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 222.00 | 1 222.00 | | 1 222.00 |
VS Prepaid expenses | 3 008.00 | 3 008.00 | | 3 008.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 166 715.00 | 166 115.00 | 600.00 | 166 715.00 |
VW VAT | 5 609.00 | 5 609.00 | | 5 609.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 339 365.00 | 339 365.00 | | 339 365.00 |
