| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 000.00 | 56.00 | 944.00 | 1 000.00 |
AT Other tangible assets | 7 165.00 | 7 165.00 | | 7 165.00 |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 1 699 562.00 | 7 221.00 | 1 692 341.00 | 1 699 562.00 |
BX Customers and related accounts | 23 814.00 | | 23 814.00 | 23 814.00 |
BZ Other receivables | 1 713 403.00 | | 1 713 403.00 | 1 713 403.00 |
CF Cash and cash equivalents | 111 809.00 | | 111 809.00 | 111 809.00 |
CJ TOTAL (II) | 1 849 025.00 | | 1 849 025.00 | 1 849 025.00 |
CO Grand total (0 to V) | 3 548 588.00 | 7 221.00 | 3 541 367.00 | 3 548 588.00 |
CP Shares due in less than one year | 15 000.00 | | | 15 000.00 |
CU Other investments | 1 676 397.00 | | 1 676 397.00 | 1 676 397.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 413 187.00 | 1 413 187.00 | | 1 413 187.00 |
DD Legal reserve (1) | 77 934.00 | 66 845.00 | | 77 934.00 |
DG Other reserves | 1 169 838.00 | 1 029 809.00 | | 1 169 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 407 343.00 | 221 777.00 | | 407 343.00 |
DL TOTAL (I) | 3 068 301.00 | 2 731 618.00 | | 3 068 301.00 |
DV Miscellaneous Loans and Financial Debts (4) | 207 165.00 | 121 712.00 | | 207 165.00 |
DX Trade payables and related accounts | 47 101.00 | 53 950.00 | | 47 101.00 |
DY Tax and social security liabilities | 165 802.00 | 192 328.00 | | 165 802.00 |
EA Other liabilities | 52 998.00 | | | 52 998.00 |
EC TOTAL (IV) | 473 066.00 | 367 990.00 | | 473 066.00 |
EE Grand total (I to V) | 3 541 367.00 | 3 099 608.00 | | 3 541 367.00 |
EG Accrued income and payables due within one year | 473 066.00 | 367 990.00 | | 473 066.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 474 926.00 | | 474 926.00 | 474 926.00 |
FJ Net sales | 474 926.00 | | 474 926.00 | 474 926.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 844.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 487 776.00 | |
FW Other purchases and external expenses | | | 133 017.00 | |
FX Taxes, duties, and similar payments | | | 12 475.00 | |
FY Salaries and Wages | | | 203 048.00 | |
FZ Social Security Contributions | | | 115 374.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 089.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 485 007.00 | |
GG - OPERATING RESULT (I - II) | | | 2 769.00 | |
GK Income from other securities and fixed asset receivables | | | 259 982.00 | |
GL Other interest and similar income | | | 228 533.00 | |
GP Total financial income (V) | | | 488 515.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 488 515.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 491 284.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 12 844.00 | 4 594.00 | | 12 844.00 |
HA Exceptional income from management transactions | 5 000.00 | | | 5 000.00 |
HD Total exceptional income (VII) | 5 000.00 | | | 5 000.00 |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 965.00 | | | 4 965.00 |
HK Income tax | 88 906.00 | 58 289.00 | | 88 906.00 |
HL TOTAL REVENUE (I + III + V + VII) | 981 290.00 | 806 414.00 | | 981 290.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 573 948.00 | 584 637.00 | | 573 948.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 407 343.00 | 221 777.00 | | 407 343.00 |
HP References: Equipment leasing | 21 522.00 | 32 794.00 | | 21 522.00 |
| |
| 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 | 1 884 398.00 | | 2 997.00 | 1 884 398.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 691 397.00 | |
I4 DECREASES Grand Total | | 187 833.00 | 1 699 562.00 | |
IO DECREASES Total including other intangible assets | | 187 833.00 | 1 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 165.00 | |
KD ACQUISITIONS Total including other intangible assets | 188 833.00 | | | 188 833.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 165.00 | | | 7 165.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 688 400.00 | | 2 997.00 | 1 688 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 173 965.00 | 21 089.00 | 187 833.00 | 173 965.00 |
PE DEPRECIATION Total including other intangible assets | 166 996.00 | 20 893.00 | 187 833.00 | 166 996.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 969.00 | 196.00 | | 6 969.00 |
| |
| 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 | 47 101.00 | 47 101.00 | | 47 101.00 |
8C Staff and Related Accounts | 15 899.00 | 15 899.00 | | 15 899.00 |
8D Social Security and Other Social Organizations | 96 520.00 | 96 520.00 | | 96 520.00 |
8E Income Taxes | 30 614.00 | 30 614.00 | | 30 614.00 |
8K Other liabilities (including liabilities related to repo transactions) | 52 998.00 | 52 998.00 | | 52 998.00 |
UT Other financial assets | 15 000.00 | 15 000.00 | | 15 000.00 |
UX Other trade receivables | 23 814.00 | 23 814.00 | | 23 814.00 |
VB VAT | 9 210.00 | 9 210.00 | | 9 210.00 |
VC Group and associates | 1 663 800.00 | 1 663 800.00 | | 1 663 800.00 |
VI Group and Associates | 207 165.00 | 207 165.00 | | 207 165.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 699.00 | 4 699.00 | | 4 699.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 40 393.00 | 40 393.00 | | 40 393.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 752 217.00 | 1 752 217.00 | | 1 752 217.00 |
VW VAT | 18 071.00 | 18 071.00 | | 18 071.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 473 066.00 | 473 066.00 | | 473 066.00 |
