| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 152 010.00 | | 152 010.00 | 152 010.00 |
BJ TOTAL (I) | 152 010.00 | | 152 010.00 | 152 010.00 |
BZ Other receivables | 6 157 346.00 | | 6 157 346.00 | 6 157 346.00 |
CF Cash and cash equivalents | 1 847 503.00 | | 1 847 503.00 | 1 847 503.00 |
CH Prepaid expenses | 3 588.00 | | 3 588.00 | 3 588.00 |
CJ TOTAL (II) | 8 008 437.00 | | 8 008 437.00 | 8 008 437.00 |
CO Grand total (0 to V) | 8 160 447.00 | | 8 160 447.00 | 8 160 447.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 1 584 353.00 | 1 130 686.00 | | 1 584 353.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 456 261.00 | 453 667.00 | | 456 261.00 |
DL TOTAL (I) | 2 041 714.00 | 1 585 453.00 | | 2 041 714.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 999 253.00 | 3 999 253.00 | | 3 999 253.00 |
DX Trade payables and related accounts | 44 514.00 | 19 146.00 | | 44 514.00 |
DY Tax and social security liabilities | 2 074 966.00 | 2 191 588.00 | | 2 074 966.00 |
EC TOTAL (IV) | 6 118 733.00 | 6 209 987.00 | | 6 118 733.00 |
EE Grand total (I to V) | 8 160 447.00 | 7 795 440.00 | | 8 160 447.00 |
EI Including equity loans | 3 999 253.00 | | | 3 999 253.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 445 713.00 | | 8 445 713.00 | 8 445 713.00 |
FJ Net sales | 8 445 713.00 | | 8 445 713.00 | 8 445 713.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 142 018.00 | |
FQ Other income | | | 101.00 | |
FR Total operating income (I) | | | 8 587 832.00 | |
FW Other purchases and external expenses | | | 532 653.00 | |
FX Taxes, duties, and similar payments | | | 139 191.00 | |
FY Salaries and Wages | | | 4 915 346.00 | |
FZ Social Security Contributions | | | 2 321 635.00 | |
GF Total Operating Expenses (II) | | | 7 908 825.00 | |
GG - OPERATING RESULT (I - II) | | | 679 007.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 679 007.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 57 671.00 | 5 553.00 | | 57 671.00 |
HH Total exceptional expenses (VIII) | 57 671.00 | 5 553.00 | | 57 671.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -57 671.00 | -5 553.00 | | -57 671.00 |
HK Income tax | 165 076.00 | 178 585.00 | | 165 076.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 587 832.00 | 8 734 184.00 | | 8 587 832.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 131 571.00 | 8 280 517.00 | | 8 131 571.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 456 261.00 | 453 667.00 | | 456 261.00 |
| |
| 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 | 152 010.00 | | | 152 010.00 |
I3 DECREASES Total Financial Fixed Assets | 152 010.00 | | | 152 010.00 |
I4 DECREASES Grand Total | 152 010.00 | | | 152 010.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 152 010.00 | | | 152 010.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
| |
| 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 | 44 514.00 | 44 514.00 | | 44 514.00 |
8C Staff and Related Accounts | 1 202 905.00 | 1 202 905.00 | | 1 202 905.00 |
8D Social Security and Other Social Organizations | 788 309.00 | 788 309.00 | | 788 309.00 |
UT Other financial assets | 152 010.00 | | 152 010.00 | 152 010.00 |
VB VAT | 18 126.00 | 18 126.00 | | 18 126.00 |
VC Group and associates | 6 130 760.00 | 6 130 760.00 | | 6 130 760.00 |
VI Group and Associates | 3 999 253.00 | 3 999 253.00 | | 3 999 253.00 |
VM Income taxes | 3 942.00 | 3 942.00 | | 3 942.00 |
VQ Other Taxes, Duties, and Similar Debts | 83 753.00 | 83 753.00 | | 83 753.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 518.00 | 4 518.00 | | 4 518.00 |
VS Prepaid expenses | 3 588.00 | 3 588.00 | | 3 588.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 312 944.00 | 6 160 934.00 | 152 010.00 | 6 312 944.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 118 733.00 | 6 118 733.00 | | 6 118 733.00 |
