| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 467.00 | 5 706.00 | 2 760.00 | 8 467.00 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 2 042 895.00 | 5 706.00 | 2 037 188.00 | 2 042 895.00 |
BX Customers and related accounts | 306 059.00 | | 306 059.00 | 306 059.00 |
BZ Other receivables | 1 063 468.00 | | 1 063 468.00 | 1 063 468.00 |
CF Cash and cash equivalents | 741 657.00 | | 741 657.00 | 741 657.00 |
CJ TOTAL (II) | 2 111 185.00 | | 2 111 185.00 | 2 111 185.00 |
CO Grand total (0 to V) | 4 154 080.00 | 5 706.00 | 4 148 374.00 | 4 154 080.00 |
CU Other investments | 2 033 678.00 | | 2 033 678.00 | 2 033 678.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 100.00 | | | 8 100.00 |
DD Legal reserve (1) | 810.00 | | | 810.00 |
DG Other reserves | 842 481.00 | | | 842 481.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 134 035.00 | | | 134 035.00 |
DL TOTAL (I) | 985 427.00 | | | 985 427.00 |
DU Loans and Debts from Credit Institutions (3) | 354 535.00 | | | 354 535.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 271 842.00 | | | 2 271 842.00 |
DX Trade payables and related accounts | 16 137.00 | | | 16 137.00 |
DY Tax and social security liabilities | 303 218.00 | | | 303 218.00 |
EA Other liabilities | 217 213.00 | | | 217 213.00 |
EC TOTAL (IV) | 3 162 947.00 | | | 3 162 947.00 |
EE Grand total (I to V) | 4 148 374.00 | | | 4 148 374.00 |
EG Accrued income and payables due within one year | 3 057 455.00 | | | 3 057 455.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 738 118.00 | | 738 118.00 | 738 118.00 |
FJ Net sales | 738 118.00 | | 738 118.00 | 738 118.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 793.00 | |
FQ Other income | | | 23 877.00 | |
FR Total operating income (I) | | | 762 789.00 | |
FW Other purchases and external expenses | | | 23 605.00 | |
FX Taxes, duties, and similar payments | | | 6 721.00 | |
FY Salaries and Wages | | | 376 142.00 | |
FZ Social Security Contributions | | | 153 451.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 256.00 | |
GE Other Expenses | | | -20.00 | |
GF Total Operating Expenses (II) | | | 562 157.00 | |
GG - OPERATING RESULT (I - II) | | | 200 632.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 775.00 | |
GL Other interest and similar income | | | 8 398.00 | |
GP Total financial income (V) | | | 12 173.00 | |
GR Interest and similar expenses | | | 29 593.00 | |
GU Total financial expenses (VI) | | | 29 593.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 420.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 183 212.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 793.00 | | | 793.00 |
HE Exceptional expenses on management operations | 3 740.00 | | | 3 740.00 |
HH Total exceptional expenses (VIII) | 3 740.00 | | | 3 740.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 740.00 | | | -3 740.00 |
HK Income tax | 45 436.00 | | | 45 436.00 |
HL TOTAL REVENUE (I + III + V + VII) | 774 963.00 | | | 774 963.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 640 927.00 | | | 640 927.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 134 035.00 | | | 134 035.00 |
| |
| 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 | 2 042 645.00 | | 250.00 | 2 042 645.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 034 428.00 | |
I4 DECREASES Grand Total | | | 2 042 895.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 467.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 467.00 | | | 8 467.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 034 178.00 | | 250.00 | 2 034 178.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 450.00 | 2 257.00 | | 3 450.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 450.00 | 2 257.00 | | 3 450.00 |
| |
| 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 | 16 137.00 | 16 137.00 | | 16 137.00 |
8D Social Security and Other Social Organizations | 303 218.00 | 303 218.00 | | 303 218.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 489 056.00 | 2 489 056.00 | | 2 489 056.00 |
UT Other financial assets | 750.00 | | 750.00 | 750.00 |
UX Other trade receivables | 306 059.00 | 306 059.00 | | 306 059.00 |
VH Loans with a maturity of more than one year at origin | 354 535.00 | 249 044.00 | 105 491.00 | 354 535.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 063 469.00 | 1 063 469.00 | | 1 063 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 370 278.00 | 1 369 528.00 | 750.00 | 1 370 278.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 162 947.00 | 3 057 456.00 | 105 491.00 | 3 162 947.00 |
