| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 070.00 | 2 070.00 | | 2 070.00 |
AN Land | 274 200.00 | | 274 200.00 | 274 200.00 |
AR Technical installations, industrial equipment and tools | 2 500.00 | 2 500.00 | | 2 500.00 |
AT Other tangible assets | 6 151.00 | 6 151.00 | | 6 151.00 |
BJ TOTAL (I) | 1 420 889.00 | 10 721.00 | 1 410 168.00 | 1 420 889.00 |
BX Customers and related accounts | 245 377.00 | | 245 377.00 | 245 377.00 |
BZ Other receivables | 40 681.00 | | 40 681.00 | 40 681.00 |
CD Marketable securities | 35 135.00 | | 35 135.00 | 35 135.00 |
CF Cash and cash equivalents | 992 526.00 | | 992 526.00 | 992 526.00 |
CH Prepaid expenses | 717.00 | | 717.00 | 717.00 |
CJ TOTAL (II) | 1 314 435.00 | | 1 314 435.00 | 1 314 435.00 |
CO Grand total (0 to V) | 2 735 324.00 | 10 721.00 | 2 724 603.00 | 2 735 324.00 |
CU Other investments | 1 135 968.00 | | 1 135 968.00 | 1 135 968.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 622 000.00 | | | 622 000.00 |
DD Legal reserve (1) | 80 000.00 | | | 80 000.00 |
DG Other reserves | 1 034 917.00 | | | 1 034 917.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 334 384.00 | | | 334 384.00 |
DL TOTAL (I) | 2 071 301.00 | | | 2 071 301.00 |
DU Loans and Debts from Credit Institutions (3) | 238 562.00 | | | 238 562.00 |
DV Miscellaneous Loans and Financial Debts (4) | 338 829.00 | | | 338 829.00 |
DX Trade payables and related accounts | 4 237.00 | | | 4 237.00 |
DY Tax and social security liabilities | 28 580.00 | | | 28 580.00 |
EA Other liabilities | 43 094.00 | | | 43 094.00 |
EC TOTAL (IV) | 653 302.00 | | | 653 302.00 |
EE Grand total (I to V) | 2 724 603.00 | | | 2 724 603.00 |
EG Accrued income and payables due within one year | 439 149.00 | | | 439 149.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 064 049.00 | | 2 064 049.00 | 2 064 049.00 |
FD Production sold - goods | 391 096.00 | | 391 096.00 | 391 096.00 |
FG Production sold - services | 154 468.00 | | 154 468.00 | 154 468.00 |
FJ Net sales | 2 609 613.00 | | 2 609 613.00 | 2 609 613.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 915.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 611 531.00 | |
FS Purchases of goods (including customs duties) | | | 1 981 863.00 | |
FU Purchases of raw materials and other supplies | | | 47 519.00 | |
FW Other purchases and external expenses | | | 37 166.00 | |
FX Taxes, duties, and similar payments | | | 2 959.00 | |
FY Salaries and Wages | | | 22 197.00 | |
FZ Social Security Contributions | | | 52 671.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 74.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 2 144 453.00 | |
GG - OPERATING RESULT (I - II) | | | 467 078.00 | |
GL Other interest and similar income | | | 2 263.00 | |
GP Total financial income (V) | | | 2 263.00 | |
GR Interest and similar expenses | | | 2 999.00 | |
GU Total financial expenses (VI) | | | 2 999.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -735.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 466 343.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 915.00 | | | 1 915.00 |
HA Exceptional income from management transactions | 15 020.00 | | | 15 020.00 |
HD Total exceptional income (VII) | 15 020.00 | | | 15 020.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 020.00 | | | 15 020.00 |
HK Income tax | 146 979.00 | | | 146 979.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 628 814.00 | | | 2 628 814.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 294 430.00 | | | 2 294 430.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 334 384.00 | | | 334 384.00 |
| |
| 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 | 1 420 889.00 | | | 1 420 889.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 135 968.00 | |
I4 DECREASES Grand Total | | | 1 420 889.00 | |
IO DECREASES Total including other intangible assets | | | 2 070.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 282 851.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 070.00 | | | 2 070.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 282 851.00 | | | 282 851.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 135 968.00 | | | 1 135 968.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 648.00 | 74.00 | | 10 648.00 |
PE DEPRECIATION Total including other intangible assets | 2 070.00 | | | 2 070.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 578.00 | 74.00 | | 8 578.00 |
| |
| 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 | 4 237.00 | 4 237.00 | | 4 237.00 |
8C Staff and Related Accounts | 2 268.00 | 2 268.00 | | 2 268.00 |
8D Social Security and Other Social Organizations | 1 316.00 | 1 316.00 | | 1 316.00 |
8E Income Taxes | 13 515.00 | 13 515.00 | | 13 515.00 |
8K Other liabilities (including liabilities related to repo transactions) | 43 094.00 | 43 094.00 | | 43 094.00 |
UX Other trade receivables | 245 377.00 | 245 377.00 | | 245 377.00 |
VB VAT | 11 767.00 | 11 767.00 | | 11 767.00 |
VH Loans with a maturity of more than one year at origin | 238 562.00 | 24 408.00 | 99 531.00 | 238 562.00 |
VI Group and Associates | 338 829.00 | 338 829.00 | | 338 829.00 |
VK Loans repaid during the year | 24 026.00 | | | 24 026.00 |
VQ Other Taxes, Duties, and Similar Debts | 432.00 | 432.00 | | 432.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28 914.00 | 28 914.00 | | 28 914.00 |
VS Prepaid expenses | 717.00 | 717.00 | | 717.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 286 775.00 | 286 775.00 | | 286 775.00 |
VW VAT | 11 050.00 | 11 050.00 | | 11 050.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 653 302.00 | 439 149.00 | 99 531.00 | 653 302.00 |
