| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 302 248.00 | 57 234.00 | 245 014.00 | 302 248.00 |
BJ TOTAL (I) | 1 680 048.00 | 57 234.00 | 1 622 814.00 | 1 680 048.00 |
BX Customers and related accounts | 1 467 339.00 | | 1 467 339.00 | 1 467 339.00 |
BZ Other receivables | 1 502 865.00 | | 1 502 865.00 | 1 502 865.00 |
CF Cash and cash equivalents | 280 755.00 | | 280 755.00 | 280 755.00 |
CH Prepaid expenses | 30 034.00 | | 30 034.00 | 30 034.00 |
CJ TOTAL (II) | 3 280 993.00 | | 3 280 993.00 | 3 280 993.00 |
CO Grand total (0 to V) | 4 961 041.00 | 57 234.00 | 4 903 807.00 | 4 961 041.00 |
CU Other investments | 1 377 800.00 | | 1 377 800.00 | 1 377 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 802 000.00 | 802 000.00 | | 802 000.00 |
DD Legal reserve (1) | 80 200.00 | 80 200.00 | | 80 200.00 |
DG Other reserves | 3 269 968.00 | 3 237 053.00 | | 3 269 968.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 901.00 | 32 915.00 | | 28 901.00 |
DL TOTAL (I) | 4 181 069.00 | 4 152 168.00 | | 4 181 069.00 |
DU Loans and Debts from Credit Institutions (3) | | 25 175.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 284 781.00 | 448 337.00 | | 284 781.00 |
DX Trade payables and related accounts | 1 992.00 | 3 013.00 | | 1 992.00 |
DY Tax and social security liabilities | 435 965.00 | 334 504.00 | | 435 965.00 |
EC TOTAL (IV) | 722 738.00 | 811 029.00 | | 722 738.00 |
EE Grand total (I to V) | 4 903 807.00 | 4 963 197.00 | | 4 903 807.00 |
EG Accrued income and payables due within one year | 722 738.00 | 811 029.00 | | 722 738.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 706 754.00 | | 706 754.00 | 706 754.00 |
FJ Net sales | 706 754.00 | | 706 754.00 | 706 754.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 914.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 721 670.00 | |
FW Other purchases and external expenses | | | 92 363.00 | |
FX Taxes, duties, and similar payments | | | 37 410.00 | |
FY Salaries and Wages | | | 356 688.00 | |
FZ Social Security Contributions | | | 218 513.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 897.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 729 887.00 | |
GG - OPERATING RESULT (I - II) | | | -8 216.00 | |
GK Income from other securities and fixed asset receivables | | | 4 931.00 | |
GP Total financial income (V) | | | 4 931.00 | |
GR Interest and similar expenses | | | 99.00 | |
GU Total financial expenses (VI) | | | 99.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 832.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 14 914.00 | 26 183.00 | | 14 914.00 |
A2 TOTAL ASSETS | 162 091.00 | 158 668.00 | | 162 091.00 |
HK Income tax | -32 285.00 | -30 140.00 | | -32 285.00 |
HL TOTAL REVENUE (I + III + V + VII) | 726 602.00 | 725 110.00 | | 726 602.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 697 701.00 | 692 195.00 | | 697 701.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 901.00 | 32 915.00 | | 28 901.00 |
| |
| 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 | 1 462 959.00 | | 217 089.00 | 1 462 959.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 377 800.00 | |
I4 DECREASES Grand Total | | | 1 680 048.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 302 248.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 85 159.00 | | 217 089.00 | 85 159.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 377 800.00 | | | 1 377 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 337.00 | 24 897.00 | | 32 337.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 337.00 | 24 897.00 | | 32 337.00 |
| |
| 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 | 1 992.00 | 1 992.00 | | 1 992.00 |
8C Staff and Related Accounts | 7 770.00 | 7 770.00 | | 7 770.00 |
8D Social Security and Other Social Organizations | 140 439.00 | 140 439.00 | | 140 439.00 |
UX Other trade receivables | 1 467 339.00 | 1 467 339.00 | | 1 467 339.00 |
VB VAT | 775.00 | 775.00 | | 775.00 |
VC Group and associates | 1 355 246.00 | 1 355 246.00 | | 1 355 246.00 |
VI Group and Associates | 284 781.00 | 284 781.00 | | 284 781.00 |
VK Loans repaid during the year | 25 175.00 | | | 25 175.00 |
VM Income taxes | 145 844.00 | 145 844.00 | | 145 844.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 921.00 | 5 921.00 | | 5 921.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 000.00 | 1 000.00 | | 1 000.00 |
VS Prepaid expenses | 30 034.00 | 30 034.00 | | 30 034.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 000 238.00 | 3 000 238.00 | | 3 000 238.00 |
VW VAT | 281 835.00 | 281 835.00 | | 281 835.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 722 738.00 | 722 738.00 | | 722 738.00 |
