| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 50 000.00 | | 50 000.00 | 50 000.00 |
BJ TOTAL (I) | 384 124.00 | | 384 124.00 | 384 124.00 |
BX Customers and related accounts | 198 883.00 | | 198 883.00 | 198 883.00 |
BZ Other receivables | 745.00 | | 745.00 | 745.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 18 181.00 | | 18 181.00 | 18 181.00 |
CJ TOTAL (II) | 217 810.00 | | 217 810.00 | 217 810.00 |
CO Grand total (0 to V) | 601 934.00 | | 601 934.00 | 601 934.00 |
CU Other investments | 334 124.00 | | 334 124.00 | 334 124.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 207 559.00 | 207 559.00 | | 207 559.00 |
DB Share, merger, contribution premiums, etc. | 69 015.00 | 69 015.00 | | 69 015.00 |
DD Legal reserve (1) | 20 756.00 | 20 756.00 | | 20 756.00 |
DF Regulated reserves (1) | 1.00 | | | 1.00 |
DG Other reserves | 1.00 | | | 1.00 |
DH Retained earnings | 74 886.00 | 64 227.00 | | 74 886.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 79 761.00 | 80 679.00 | | 79 761.00 |
DL TOTAL (I) | 451 978.00 | 442 237.00 | | 451 978.00 |
DX Trade payables and related accounts | 2 362.00 | 4 282.00 | | 2 362.00 |
DY Tax and social security liabilities | 147 594.00 | 157 187.00 | | 147 594.00 |
EC TOTAL (IV) | 149 956.00 | 161 469.00 | | 149 956.00 |
EE Grand total (I to V) | 601 934.00 | 603 706.00 | | 601 934.00 |
EG Accrued income and payables due within one year | | 161 469.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 434 570.00 | |
FJ Net sales | | | 434 570.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 434 570.00 | |
FW Other purchases and external expenses | | | 2 565.00 | |
FX Taxes, duties, and similar payments | | | 6 298.00 | |
FY Salaries and Wages | | | 281 346.00 | |
FZ Social Security Contributions | | | 126 154.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 416 366.00 | |
GG - OPERATING RESULT (I - II) | | | 18 204.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 64 260.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GL Other interest and similar income | | | 597.00 | |
GP Total financial income (V) | | | 64 858.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 64 858.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 063.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 302.00 | 3 464.00 | | 3 302.00 |
HL TOTAL REVENUE (I + III + V + VII) | 499 429.00 | 513 011.00 | | 499 429.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 419 668.00 | 432 332.00 | | 419 668.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 79 761.00 | 80 678.00 | | 79 761.00 |
| |
| 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 | 334 124.00 | | 50 000.00 | 334 124.00 |
I3 DECREASES Total Financial Fixed Assets | | | 384 124.00 | |
I4 DECREASES Grand Total | | | 384 124.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 334 124.00 | | 50 000.00 | 334 124.00 |
| |
| 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 | 2 362.00 | 2 362.00 | | 2 362.00 |
8D Social Security and Other Social Organizations | 147 594.00 | 147 594.00 | | 147 594.00 |
UL Receivables related to investments | 1.00 | | | 1.00 |
UT Other financial assets | 1.00 | | | 1.00 |
UX Other trade receivables | 198 883.00 | 198 883.00 | | 198 883.00 |
VP Miscellaneous | 745.00 | 745.00 | | 745.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 199 628.00 | 199 628.00 | | 199 628.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 149 956.00 | 149 956.00 | | 149 956.00 |
