| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 725 694.00 | | 2 725 694.00 | 2 725 694.00 |
BX Customers and related accounts | 374 915.00 | | 374 915.00 | 374 915.00 |
BZ Other receivables | 284 288.00 | | 284 288.00 | 284 288.00 |
CF Cash and cash equivalents | 44 573.00 | | 44 573.00 | 44 573.00 |
CH Prepaid expenses | 2 492.00 | | 2 492.00 | 2 492.00 |
CJ TOTAL (II) | 706 268.00 | | 706 268.00 | 706 268.00 |
CO Grand total (0 to V) | 3 431 962.00 | | 3 431 962.00 | 3 431 962.00 |
CU Other investments | 2 725 694.00 | | 2 725 694.00 | 2 725 694.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 315 000.00 | 2 315 000.00 | | 2 315 000.00 |
DD Legal reserve (1) | 28 851.00 | 22 393.00 | | 28 851.00 |
DG Other reserves | 544 530.00 | 536 126.00 | | 544 530.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 151 653.00 | 129 147.00 | | 151 653.00 |
DL TOTAL (I) | 3 040 034.00 | 3 002 667.00 | | 3 040 034.00 |
DU Loans and Debts from Credit Institutions (3) | 194 464.00 | 232 390.00 | | 194 464.00 |
DV Miscellaneous Loans and Financial Debts (4) | 520.00 | 520.00 | | 520.00 |
DX Trade payables and related accounts | 28 326.00 | 14 916.00 | | 28 326.00 |
DY Tax and social security liabilities | 168 619.00 | 135 365.00 | | 168 619.00 |
EC TOTAL (IV) | 391 929.00 | 383 191.00 | | 391 929.00 |
EE Grand total (I to V) | 3 431 962.00 | 3 385 857.00 | | 3 431 962.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 008 792.00 | | 1 008 792.00 | 1 008 792.00 |
FJ Net sales | 1 008 792.00 | | 1 008 792.00 | 1 008 792.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 622.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 1 017 421.00 | |
FW Other purchases and external expenses | | | 196 707.00 | |
FX Taxes, duties, and similar payments | | | 28 482.00 | |
FY Salaries and Wages | | | 472 765.00 | |
FZ Social Security Contributions | | | 271 901.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 969 855.00 | |
GG - OPERATING RESULT (I - II) | | | 47 566.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 115 000.00 | |
GP Total financial income (V) | | | 115 000.00 | |
GR Interest and similar expenses | | | 1 952.00 | |
GU Total financial expenses (VI) | | | 1 952.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 113 048.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 160 614.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 650.00 | 768.00 | | 650.00 |
HD Total exceptional income (VII) | 650.00 | 768.00 | | 650.00 |
HE Exceptional expenses on management operations | 4.00 | 3.00 | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | 3.00 | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 646.00 | 764.00 | | 646.00 |
HK Income tax | 9 607.00 | 2 673.00 | | 9 607.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 133 071.00 | 1 165 915.00 | | 1 133 071.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 981 418.00 | 1 036 768.00 | | 981 418.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 151 653.00 | 129 147.00 | | 151 653.00 |
| |
| 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 | 2 725 694.00 | | | 2 725 694.00 |
I3 DECREASES Total Financial Fixed Assets | 2 725 694.00 | | | 2 725 694.00 |
I4 DECREASES Grand Total | 2 725 694.00 | | | 2 725 694.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 725 694.00 | | | 2 725 694.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 28 326.00 | 28 326.00 | | 28 326.00 |
8C Staff and Related Accounts | 21 750.00 | 21 750.00 | | 21 750.00 |
8D Social Security and Other Social Organizations | 56 165.00 | 56 165.00 | | 56 165.00 |
8E Income Taxes | 3 758.00 | 3 758.00 | | 3 758.00 |
UX Other trade receivables | 374 915.00 | 374 915.00 | | 374 915.00 |
VB VAT | 3 525.00 | 3 525.00 | | 3 525.00 |
VC Group and associates | 280 663.00 | 280 663.00 | | 280 663.00 |
VH Loans with a maturity of more than one year at origin | 194 464.00 | 38 245.00 | 156 219.00 | 194 464.00 |
VI Group and Associates | 520.00 | | 520.00 | 520.00 |
VK Loans repaid during the year | 37 926.00 | | | 37 926.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 083.00 | 15 083.00 | | 15 083.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 100.00 | 100.00 | | 100.00 |
VS Prepaid expenses | 2 492.00 | 2 492.00 | | 2 492.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 661 696.00 | 661 696.00 | | 661 696.00 |
VW VAT | 71 863.00 | 71 863.00 | | 71 863.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 391 929.00 | 235 190.00 | 156 739.00 | 391 929.00 |
