| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 83.00 | 83.00 | | 83.00 |
AT Other tangible assets | 2 552.00 | 2 552.00 | | 2 552.00 |
BH Other financial assets | 7 938.00 | | 7 938.00 | 7 938.00 |
BJ TOTAL (I) | 410 573.00 | 2 635.00 | 407 938.00 | 410 573.00 |
BX Customers and related accounts | 139 588.00 | | 139 588.00 | 139 588.00 |
BZ Other receivables | 12 226.00 | | 12 226.00 | 12 226.00 |
CF Cash and cash equivalents | 26 668.00 | | 26 668.00 | 26 668.00 |
CJ TOTAL (II) | 178 483.00 | | 178 483.00 | 178 483.00 |
CO Grand total (0 to V) | 589 056.00 | 2 635.00 | 586 421.00 | 589 056.00 |
CP Shares due in less than one year | 7 938.00 | | | 7 938.00 |
CU Other investments | 400 000.00 | | 400 000.00 | 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 32 322.00 | 21 114.00 | | 32 322.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 347.00 | 11 208.00 | | 12 347.00 |
DL TOTAL (I) | 77 669.00 | 65 322.00 | | 77 669.00 |
DU Loans and Debts from Credit Institutions (3) | 72 493.00 | 95 049.00 | | 72 493.00 |
DV Miscellaneous Loans and Financial Debts (4) | 316 038.00 | 182 601.00 | | 316 038.00 |
DX Trade payables and related accounts | 3 715.00 | 2 911.00 | | 3 715.00 |
DY Tax and social security liabilities | 51 515.00 | 37 779.00 | | 51 515.00 |
EA Other liabilities | 64 991.00 | 104 689.00 | | 64 991.00 |
EC TOTAL (IV) | 508 752.00 | 423 029.00 | | 508 752.00 |
EE Grand total (I to V) | 586 421.00 | 488 352.00 | | 586 421.00 |
EG Accrued income and payables due within one year | 484 826.00 | 71 834.00 | | 484 826.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 222.00 | 215.00 | | 222.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 199 990.00 | | 199 990.00 | 199 990.00 |
FJ Net sales | 199 990.00 | | 199 990.00 | 199 990.00 |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 200 004.00 | |
FW Other purchases and external expenses | | | 16 703.00 | |
FX Taxes, duties, and similar payments | | | 3 084.00 | |
FY Salaries and Wages | | | 108 417.00 | |
FZ Social Security Contributions | | | 51 465.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 179 679.00 | |
GG - OPERATING RESULT (I - II) | | | 20 326.00 | |
GR Interest and similar expenses | | | 5 800.00 | |
GU Total financial expenses (VI) | | | 5 800.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 179.00 | 1 647.00 | | 2 179.00 |
HL TOTAL REVENUE (I + III + V + VII) | 200 004.00 | 176 091.00 | | 200 004.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 187 657.00 | 164 883.00 | | 187 657.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 347.00 | 11 208.00 | | 12 347.00 |
| |
| 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 | 410 573.00 | | | 410 573.00 |
I3 DECREASES Total Financial Fixed Assets | | | 407 938.00 | |
I4 DECREASES Grand Total | | | 410 573.00 | |
IO DECREASES Total including other intangible assets | | | 83.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 552.00 | |
KD ACQUISITIONS Total including other intangible assets | 83.00 | | | 83.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 552.00 | | | 2 552.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 407 938.00 | | | 407 938.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 635.00 | | | 2 635.00 |
PE DEPRECIATION Total including other intangible assets | 83.00 | | | 83.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 552.00 | | | 2 552.00 |
| |
| 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 | 3 715.00 | 3 715.00 | | 3 715.00 |
8C Staff and Related Accounts | 2 519.00 | 2 519.00 | | 2 519.00 |
8D Social Security and Other Social Organizations | 19 335.00 | 19 335.00 | | 19 335.00 |
8E Income Taxes | 2 179.00 | 2 179.00 | | 2 179.00 |
8K Other liabilities (including liabilities related to repo transactions) | 64 991.00 | 64 991.00 | | 64 991.00 |
UT Other financial assets | 7 938.00 | 7 938.00 | | 7 938.00 |
UX Other trade receivables | 139 588.00 | 139 588.00 | | 139 588.00 |
VB VAT | 12 226.00 | 12 226.00 | | 12 226.00 |
VG Loans with a maturity of up to one year at origin | 222.00 | 222.00 | | 222.00 |
VH Loans with a maturity of more than one year at origin | 72 271.00 | 48 345.00 | 23 926.00 | 72 271.00 |
VI Group and Associates | 316 038.00 | 316 038.00 | | 316 038.00 |
VK Loans repaid during the year | 22 983.00 | | | 22 983.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 217.00 | 4 217.00 | | 4 217.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 159 753.00 | 159 753.00 | | 159 753.00 |
VW VAT | 23 265.00 | 23 265.00 | | 23 265.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 508 752.00 | 484 826.00 | 23 926.00 | 508 752.00 |
