| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 713.00 | 1 713.00 | | 1 713.00 |
BB Receivables related to investments | 29 736.00 | | 29 736.00 | 29 736.00 |
BH Other financial assets | 8 167.00 | | 8 167.00 | 8 167.00 |
BJ TOTAL (I) | 329 288.00 | 1 713.00 | 327 575.00 | 329 288.00 |
BX Customers and related accounts | 47 882.00 | | 47 882.00 | 47 882.00 |
BZ Other receivables | 4 106.00 | | 4 106.00 | 4 106.00 |
CF Cash and cash equivalents | 2 220.00 | | 2 220.00 | 2 220.00 |
CH Prepaid expenses | 92.00 | | 92.00 | 92.00 |
CJ TOTAL (II) | 54 300.00 | | 54 300.00 | 54 300.00 |
CO Grand total (0 to V) | 383 588.00 | 1 713.00 | 381 875.00 | 383 588.00 |
CU Other investments | 289 672.00 | | 289 672.00 | 289 672.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 173 760.00 | 173 760.00 | | 173 760.00 |
DD Legal reserve (1) | 17 376.00 | 17 376.00 | | 17 376.00 |
DG Other reserves | 44 648.00 | 84 085.00 | | 44 648.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 612.00 | -22 437.00 | | 29 612.00 |
DL TOTAL (I) | 265 396.00 | 252 784.00 | | 265 396.00 |
DU Loans and Debts from Credit Institutions (3) | 59 430.00 | 69 676.00 | | 59 430.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 393.00 | 72 821.00 | | 12 393.00 |
DX Trade payables and related accounts | 12 109.00 | 17 145.00 | | 12 109.00 |
DY Tax and social security liabilities | 32 549.00 | 68 461.00 | | 32 549.00 |
EC TOTAL (IV) | 116 480.00 | 228 103.00 | | 116 480.00 |
EE Grand total (I to V) | 381 875.00 | 480 887.00 | | 381 875.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 102.00 | 196.00 | | 102.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 363 949.00 | | 363 949.00 | 363 949.00 |
FJ Net sales | 363 949.00 | | 363 949.00 | 363 949.00 |
FQ Other income | | | 28 202.00 | |
FR Total operating income (I) | | | 392 151.00 | |
FW Other purchases and external expenses | | | 152 980.00 | |
FX Taxes, duties, and similar payments | | | 1 015.00 | |
FY Salaries and Wages | | | 192 651.00 | |
FZ Social Security Contributions | | | 26 756.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 373 406.00 | |
GG - OPERATING RESULT (I - II) | | | 18 744.00 | |
GH Attributed profit or transferred loss (III) | | | 20 233.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GJ Financial income from other securities and fixed asset receivables | | | 716.00 | |
GP Total financial income (V) | | | 716.00 | |
GR Interest and similar expenses | | | 1 562.00 | |
GU Total financial expenses (VI) | | | 1 562.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -846.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 132.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 31 000.00 | | |
HD Total exceptional income (VII) | | 31 000.00 | | |
HF Exceptional expenses on capital transactions | | 21 555.00 | | |
HH Total exceptional expenses (VIII) | | 21 555.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 9 445.00 | | |
HK Income tax | 8 520.00 | 3 676.00 | | 8 520.00 |
HL TOTAL REVENUE (I + III + V + VII) | 413 100.00 | 386 349.00 | | 413 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 383 488.00 | 408 786.00 | | 383 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 612.00 | -22 437.00 | | 29 612.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 713.00 | | | 1 713.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 713.00 | | | 1 713.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 12 393.00 | 12 393.00 | | 12 393.00 |
8B Suppliers and Related Accounts | 12 109.00 | 12 109.00 | | 12 109.00 |
8D Social Security and Other Social Organizations | 32 549.00 | 32 549.00 | | 32 549.00 |
UT Other financial assets | 37 903.00 | | 37 903.00 | 37 903.00 |
VG Loans with a maturity of up to one year at origin | 59 430.00 | 10 348.00 | 41 941.00 | 59 430.00 |
VS Prepaid expenses | 52 080.00 | 52 080.00 | | 52 080.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 983.00 | 52 080.00 | 37 903.00 | 89 983.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 480.00 | 67 398.00 | 41 941.00 | 116 480.00 |
