| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 437.00 | 252.00 | 185.00 | 437.00 |
AT Other tangible assets | 20 321.00 | 7 720.00 | 12 601.00 | 20 321.00 |
BD Other fixed assets | 1 493 846.00 | | 1 493 846.00 | 1 493 846.00 |
BH Other financial assets | 90.00 | | 90.00 | 90.00 |
BJ TOTAL (I) | 5 405 557.00 | 7 972.00 | 5 397 585.00 | 5 405 557.00 |
BX Customers and related accounts | 125 854.00 | | 125 854.00 | 125 854.00 |
BZ Other receivables | 3 366 859.00 | | 3 366 859.00 | 3 366 859.00 |
CF Cash and cash equivalents | 1 058 895.00 | | 1 058 895.00 | 1 058 895.00 |
CH Prepaid expenses | 6 000.00 | | 6 000.00 | 6 000.00 |
CJ TOTAL (II) | 4 557 608.00 | | 4 557 608.00 | 4 557 608.00 |
CO Grand total (0 to V) | 9 963 165.00 | 7 972.00 | 9 955 193.00 | 9 963 165.00 |
CU Other investments | 3 890 863.00 | | 3 890 863.00 | 3 890 863.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 200 000.00 | 200 000.00 | | 200 000.00 |
DF Regulated reserves (1) | | 22 007.00 | | |
DG Other reserves | 3 431 937.00 | 4 409 930.00 | | 3 431 937.00 |
DH Retained earnings | 1 840 734.00 | | | 1 840 734.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 666 090.00 | 1 840 734.00 | | 1 666 090.00 |
DK Regulated provisions | 110 384.00 | 110 384.00 | | 110 384.00 |
DL TOTAL (I) | 9 249 145.00 | 8 583 056.00 | | 9 249 145.00 |
DU Loans and Debts from Credit Institutions (3) | 70.00 | 178.00 | | 70.00 |
DV Miscellaneous Loans and Financial Debts (4) | 308 597.00 | 524 887.00 | | 308 597.00 |
DX Trade payables and related accounts | 113 300.00 | 43 061.00 | | 113 300.00 |
DY Tax and social security liabilities | 274 081.00 | 75 732.00 | | 274 081.00 |
DZ Fixed asset liabilities and related accounts | 10 000.00 | 10 000.00 | | 10 000.00 |
EC TOTAL (IV) | 706 048.00 | 653 858.00 | | 706 048.00 |
EE Grand total (I to V) | 9 955 193.00 | 9 236 913.00 | | 9 955 193.00 |
EG Accrued income and payables due within one year | 706 048.00 | 653 858.00 | | 706 048.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 70.00 | 178.00 | | 70.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 840 208.00 | | 840 208.00 | 840 208.00 |
FJ Net sales | 840 208.00 | | 840 208.00 | 840 208.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 000.00 | |
FQ Other income | | | 98.00 | |
FR Total operating income (I) | | | 845 306.00 | |
FW Other purchases and external expenses | | | 445 283.00 | |
FX Taxes, duties, and similar payments | | | 8 337.00 | |
FY Salaries and Wages | | | 225 098.00 | |
FZ Social Security Contributions | | | 100 974.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 993.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 783 696.00 | |
GG - OPERATING RESULT (I - II) | | | 61 610.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 600 697.00 | |
GL Other interest and similar income | | | 61 634.00 | |
GP Total financial income (V) | | | 1 662 331.00 | |
GR Interest and similar expenses | | | 7 437.00 | |
GU Total financial expenses (VI) | | | 7 437.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 654 894.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 716 504.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 000.00 | 6 154.00 | | 5 000.00 |
A2 TOTAL ASSETS | -837.00 | 98 902.00 | | -837.00 |
HA Exceptional income from management transactions | 937.00 | 866.00 | | 937.00 |
HD Total exceptional income (VII) | 937.00 | 866.00 | | 937.00 |
HE Exceptional expenses on management operations | 5 960.00 | 871.00 | | 5 960.00 |
HG Exceptional depreciation and provisions | | 5.00 | | |
HH Total exceptional expenses (VIII) | 5 960.00 | 875.00 | | 5 960.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 022.00 | -9.00 | | -5 022.00 |
HK Income tax | 45 392.00 | 41 534.00 | | 45 392.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 508 574.00 | 2 892 696.00 | | 2 508 574.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 842 485.00 | 1 051 962.00 | | 842 485.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 666 090.00 | 1 840 734.00 | | 1 666 090.00 |
HP References: Equipment leasing | 6 951.00 | 6 951.00 | | 6 951.00 |
| |
| 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 | 5 386 691.00 | | 22 038.00 | 5 386 691.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 384 799.00 | |
I4 DECREASES Grand Total | | 3 172.00 | 5 405 557.00 | |
IO DECREASES Total including other intangible assets | | | 437.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 172.00 | 20 321.00 | |
KD ACQUISITIONS Total including other intangible assets | 437.00 | | | 437.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 493.00 | | | 23 493.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 362 761.00 | | 22 038.00 | 5 362 761.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 150.00 | 3 993.00 | 3 172.00 | 7 150.00 |
PE DEPRECIATION Total including other intangible assets | 226.00 | 26.00 | | 226.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 924.00 | 3 968.00 | 3 172.00 | 6 924.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 110 384.00 | | | 110 384.00 |
7C Grand total | 110 384.00 | | | 110 384.00 |
| |
| 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 | 113 300.00 | 113 300.00 | | 113 300.00 |
8C Staff and Related Accounts | 19 922.00 | 19 922.00 | | 19 922.00 |
8D Social Security and Other Social Organizations | 25 005.00 | 25 005.00 | | 25 005.00 |
8E Income Taxes | 200 134.00 | 200 134.00 | | 200 134.00 |
8J Fixed Asset Liabilities and Related Accounts | 10 000.00 | 10 000.00 | | 10 000.00 |
UT Other financial assets | 90.00 | | 90.00 | 90.00 |
UX Other trade receivables | 125 854.00 | 125 854.00 | | 125 854.00 |
VB VAT | 18 312.00 | 18 312.00 | | 18 312.00 |
VC Group and associates | 3 348 546.00 | 3 348 546.00 | | 3 348 546.00 |
VG Loans with a maturity of up to one year at origin | 70.00 | 70.00 | | 70.00 |
VI Group and Associates | 308 597.00 | 308 597.00 | | 308 597.00 |
VJ Loans taken out during the year | 85 183.00 | | | 85 183.00 |
VK Loans repaid during the year | 85 183.00 | | | 85 183.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 259.00 | 1 259.00 | | 1 259.00 |
VS Prepaid expenses | 6 000.00 | 6 000.00 | | 6 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 498 803.00 | 3 498 713.00 | 90.00 | 3 498 803.00 |
VW VAT | 27 761.00 | 27 761.00 | | 27 761.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 706 048.00 | 706 048.00 | | 706 048.00 |
