| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 118 157.00 | 37 973.00 | 1 080 184.00 | 1 118 157.00 |
BX Customers and related accounts | 7 632.00 | | 7 632.00 | 7 632.00 |
BZ Other receivables | 4 223.00 | | 4 223.00 | 4 223.00 |
CF Cash and cash equivalents | 228 935.00 | | 228 935.00 | 228 935.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 240 791.00 | | 240 791.00 | 240 791.00 |
CO Grand total (0 to V) | 1 358 947.00 | 37 973.00 | 1 320 974.00 | 1 358 947.00 |
CU Other investments | 1 118 157.00 | 37 973.00 | 1 080 184.00 | 1 118 157.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 872 585.00 | 876 445.00 | | 872 585.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 596.00 | 26 140.00 | | 25 596.00 |
DL TOTAL (I) | 914 681.00 | 919 085.00 | | 914 681.00 |
DU Loans and Debts from Credit Institutions (3) | | 9 859.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 323 297.00 | 441 922.00 | | 323 297.00 |
DX Trade payables and related accounts | 1 941.00 | 2 684.00 | | 1 941.00 |
DY Tax and social security liabilities | 74 858.00 | 33 868.00 | | 74 858.00 |
EA Other liabilities | 6 197.00 | 2 316.00 | | 6 197.00 |
EC TOTAL (IV) | 406 293.00 | 490 648.00 | | 406 293.00 |
EE Grand total (I to V) | 1 320 974.00 | 1 409 734.00 | | 1 320 974.00 |
EG Accrued income and payables due within one year | 406 293.00 | 490 648.00 | | 406 293.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 9 859.00 | | |
EI Including equity loans | 323 297.00 | | | 323 297.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 472 928.00 | | 472 928.00 | 472 928.00 |
FJ Net sales | 472 928.00 | | 472 928.00 | 472 928.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 964.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 473 899.00 | |
FW Other purchases and external expenses | | | 10 928.00 | |
FX Taxes, duties, and similar payments | | | 2 039.00 | |
FY Salaries and Wages | | | 390 391.00 | |
FZ Social Security Contributions | | | 33 097.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 436 464.00 | |
GG - OPERATING RESULT (I - II) | | | 37 435.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 618.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 1 618.00 | |
GQ Financial allocations to depreciation and provisions | | | 8 717.00 | |
GR Interest and similar expenses | | | 3 484.00 | |
GU Total financial expenses (VI) | | | 12 201.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 582.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 853.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 218.00 | | | 218.00 |
HD Total exceptional income (VII) | 218.00 | | | 218.00 |
HE Exceptional expenses on management operations | 1 105.00 | | | 1 105.00 |
HF Exceptional expenses on capital transactions | 370.00 | | | 370.00 |
HH Total exceptional expenses (VIII) | 1 475.00 | | | 1 475.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 257.00 | | | -1 257.00 |
HL TOTAL REVENUE (I + III + V + VII) | 475 736.00 | 518 611.00 | | 475 736.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 450 140.00 | 492 471.00 | | 450 140.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 596.00 | 26 140.00 | | 25 596.00 |
| |
| 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 | 1 115 543.00 | | 2 984.00 | 1 115 543.00 |
I3 DECREASES Total Financial Fixed Assets | | 370.00 | 1 118 157.00 | |
I4 DECREASES Grand Total | | 370.00 | 1 118 157.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 115 543.00 | | 2 984.00 | 1 115 543.00 |
| |
| 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 | 1 941.00 | 1 941.00 | | 1 941.00 |
8D Social Security and Other Social Organizations | 74 858.00 | 74 858.00 | | 74 858.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 197.00 | 6 197.00 | | 6 197.00 |
UX Other trade receivables | 7 632.00 | 7 632.00 | | 7 632.00 |
VI Group and Associates | 323 297.00 | 323 297.00 | | 323 297.00 |
VP Miscellaneous | 4 223.00 | 4 223.00 | | 4 223.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 855.00 | 11 855.00 | | 11 855.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 406 293.00 | 406 293.00 | | 406 293.00 |
