| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 280.00 | 1 280.00 | | 1 280.00 |
AT Other tangible assets | 4 930.00 | 4 930.00 | | 4 930.00 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 543 401.00 | 6 209.00 | 537 191.00 | 543 401.00 |
BX Customers and related accounts | 5 723.00 | | 5 723.00 | 5 723.00 |
BZ Other receivables | 52 124.00 | | 52 124.00 | 52 124.00 |
CF Cash and cash equivalents | 286.00 | | 286.00 | 286.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 58 134.00 | | 58 134.00 | 58 134.00 |
CO Grand total (0 to V) | 601 535.00 | 6 209.00 | 595 326.00 | 601 535.00 |
CS Evaluated investments - equity method | 537 131.00 | | 537 131.00 | 537 131.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 446 000.00 | 446 000.00 | | 446 000.00 |
DD Legal reserve (1) | 4 524.00 | 4 524.00 | | 4 524.00 |
DH Retained earnings | -6 096.00 | -6 846.00 | | -6 096.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 482.00 | 750.00 | | 14 482.00 |
DL TOTAL (I) | 458 911.00 | 444 428.00 | | 458 911.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 660.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 820.00 | 1 820.00 | | 1 820.00 |
DX Trade payables and related accounts | 39 214.00 | 105 822.00 | | 39 214.00 |
DY Tax and social security liabilities | 68 174.00 | 76 588.00 | | 68 174.00 |
EA Other liabilities | 27 207.00 | | | 27 207.00 |
EC TOTAL (IV) | 136 415.00 | 185 890.00 | | 136 415.00 |
EE Grand total (I to V) | 595 326.00 | 630 318.00 | | 595 326.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 196 927.00 | |
FJ Net sales | | | 196 927.00 | |
FQ Other income | | | 4 772.00 | |
FR Total operating income (I) | | | 201 699.00 | |
FW Other purchases and external expenses | | | 40 751.00 | |
FX Taxes, duties, and similar payments | | | 1 866.00 | |
FY Salaries and Wages | | | 138 839.00 | |
FZ Social Security Contributions | | | 5 657.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 187 112.00 | |
GG - OPERATING RESULT (I - II) | | | 14 587.00 | |
GU Total financial expenses (VI) | | | 105.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -105.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 482.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 215.00 | | |
HH Total exceptional expenses (VIII) | | 123.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 92.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 201 699.00 | 277 641.00 | | 201 699.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 187 217.00 | 276 892.00 | | 187 217.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 482.00 | 750.00 | | 14 482.00 |
| |
| 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 | 543 401.00 | | | 543 401.00 |
I3 DECREASES Total Financial Fixed Assets | | | 537 191.00 | |
I4 DECREASES Grand Total | | | 543 401.00 | |
IO DECREASES Total including other intangible assets | | | 1 280.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 930.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 280.00 | | | 1 280.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 930.00 | | | 4 930.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 537 191.00 | | | 537 191.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 209.00 | | | 6 209.00 |
PE DEPRECIATION Total including other intangible assets | 1 280.00 | | | 1 280.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 930.00 | | | 4 930.00 |
| |
| 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 | 39 214.00 | 39 214.00 | | 39 214.00 |
8D Social Security and Other Social Organizations | 68 174.00 | 68 174.00 | | 68 174.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 027.00 | 29 027.00 | | 29 027.00 |
UT Other financial assets | 60.00 | | 60.00 | 60.00 |
UX Other trade receivables | 52 125.00 | 52 125.00 | | 52 125.00 |
UY Staff and related accounts | 5 723.00 | 5 723.00 | | 5 723.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 908.00 | 57 848.00 | 60.00 | 57 908.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 136 415.00 | 136 415.00 | | 136 415.00 |
