| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 788 007.00 | | 6 788 007.00 | 6 788 007.00 |
BX Customers and related accounts | 171 047.00 | | 171 047.00 | 171 047.00 |
BZ Other receivables | 1 455 270.00 | | 1 455 270.00 | 1 455 270.00 |
CD Marketable securities | 1 066 480.00 | | 1 066 480.00 | 1 066 480.00 |
CF Cash and cash equivalents | 285 986.00 | | 285 986.00 | 285 986.00 |
CH Prepaid expenses | 1 000.00 | | 1 000.00 | 1 000.00 |
CJ TOTAL (II) | 2 979 782.00 | | 2 979 782.00 | 2 979 782.00 |
CO Grand total (0 to V) | 9 767 790.00 | | 9 767 790.00 | 9 767 790.00 |
CU Other investments | 6 788 007.00 | | 6 788 007.00 | 6 788 007.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 390 000.00 | 390 000.00 | | 390 000.00 |
DD Legal reserve (1) | 39 000.00 | 39 000.00 | | 39 000.00 |
DG Other reserves | 3 882 983.00 | 3 350 428.00 | | 3 882 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 346 869.00 | 832 555.00 | | 1 346 869.00 |
DK Regulated provisions | 9 576.00 | 3 829.00 | | 9 576.00 |
DL TOTAL (I) | 5 668 429.00 | 4 615 812.00 | | 5 668 429.00 |
DU Loans and Debts from Credit Institutions (3) | 3 885 103.00 | 4 149 884.00 | | 3 885 103.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 654.00 | 28 778.00 | | 28 654.00 |
DX Trade payables and related accounts | 8 787.00 | 5 735.00 | | 8 787.00 |
DY Tax and social security liabilities | 176 816.00 | 193 275.00 | | 176 816.00 |
EC TOTAL (IV) | 4 099 361.00 | 4 377 672.00 | | 4 099 361.00 |
EE Grand total (I to V) | 9 767 790.00 | 8 993 484.00 | | 9 767 790.00 |
EI Including equity loans | 28 654.00 | | | 28 654.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 442 539.00 | | 442 539.00 | 442 539.00 |
FJ Net sales | 442 539.00 | | 442 539.00 | 442 539.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 442 543.00 | |
FW Other purchases and external expenses | | | 18 062.00 | |
FX Taxes, duties, and similar payments | | | 20 685.00 | |
FY Salaries and Wages | | | 219 273.00 | |
FZ Social Security Contributions | | | 101 912.00 | |
GE Other Expenses | | | 34.00 | |
GF Total Operating Expenses (II) | | | 359 965.00 | |
GG - OPERATING RESULT (I - II) | | | 82 578.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 331 196.00 | |
GL Other interest and similar income | | | 55 477.00 | |
GP Total financial income (V) | | | 1 386 673.00 | |
GR Interest and similar expenses | | | 35 655.00 | |
GU Total financial expenses (VI) | | | 35 655.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 351 017.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 433 595.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 971.00 | | |
HC Reversals of provisions and transfers of expenses | | 5 000.00 | | |
HD Total exceptional income (VII) | | 7 971.00 | | |
HE Exceptional expenses on management operations | 162.00 | | | 162.00 |
HG Exceptional depreciation and provisions | 5 748.00 | 241.00 | | 5 748.00 |
HH Total exceptional expenses (VIII) | 5 910.00 | 241.00 | | 5 910.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 910.00 | 7 730.00 | | -5 910.00 |
HJ Employee participation in company results | 61 704.00 | 60 786.00 | | 61 704.00 |
HK Income tax | 19 112.00 | -13 695.00 | | 19 112.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 829 215.00 | 1 270 344.00 | | 1 829 215.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 482 346.00 | 437 790.00 | | 482 346.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 346 869.00 | 832 555.00 | | 1 346 869.00 |
| |
| 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 | 6 716 829.00 | | 71 178.00 | 6 716 829.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 788 007.00 | |
I4 DECREASES Grand Total | | | 6 788 007.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 716 829.00 | | 71 178.00 | 6 716 829.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 829.00 | 5 748.00 | | 3 829.00 |
7C Grand total | 3 829.00 | 5 748.00 | | 3 829.00 |
UJ - Exceptional | | 5 748.00 | | |
| |
| 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 | 8 787.00 | 8 787.00 | | 8 787.00 |
8C Staff and Related Accounts | 106 265.00 | 106 265.00 | | 106 265.00 |
8D Social Security and Other Social Organizations | 22 352.00 | 22 352.00 | | 22 352.00 |
8E Income Taxes | 6 081.00 | 6 081.00 | | 6 081.00 |
UX Other trade receivables | 171 047.00 | 171 047.00 | | 171 047.00 |
VB VAT | 2 176.00 | 2 176.00 | | 2 176.00 |
VC Group and associates | 1 453 094.00 | 1 453 094.00 | | 1 453 094.00 |
VH Loans with a maturity of more than one year at origin | 3 885 103.00 | 348 210.00 | 1 378 104.00 | 3 885 103.00 |
VI Group and Associates | 28 654.00 | 28 654.00 | | 28 654.00 |
VK Loans repaid during the year | 334 222.00 | | | 334 222.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 611.00 | 8 611.00 | | 8 611.00 |
VS Prepaid expenses | 1 000.00 | 1 000.00 | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 627 317.00 | 1 627 317.00 | | 1 627 317.00 |
VW VAT | 33 508.00 | 33 508.00 | | 33 508.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 099 361.00 | 562 468.00 | 1 378 104.00 | 4 099 361.00 |
