| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 131 375.00 | 31 980.00 | 99 394.00 | 131 375.00 |
BD Other fixed assets | 80 480.00 | | 80 480.00 | 80 480.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 212 455.00 | 31 980.00 | 180 474.00 | 212 455.00 |
BZ Other receivables | 253 085.00 | | 253 085.00 | 253 085.00 |
CF Cash and cash equivalents | 23 171.00 | | 23 171.00 | 23 171.00 |
CJ TOTAL (II) | 276 257.00 | | 276 257.00 | 276 257.00 |
CO Grand total (0 to V) | 488 712.00 | 31 980.00 | 456 732.00 | 488 712.00 |
CP Shares due in less than one year | 600.00 | | | 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 558.00 | 19 558.00 | | 19 558.00 |
DD Legal reserve (1) | 7 700.00 | 7 700.00 | | 7 700.00 |
DE Statutory or contractual reserves | 18 497.00 | 18 497.00 | | 18 497.00 |
DG Other reserves | 229 642.00 | 210 416.00 | | 229 642.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 95 386.00 | 29 225.00 | | 95 386.00 |
DL TOTAL (I) | 370 784.00 | 285 398.00 | | 370 784.00 |
DU Loans and Debts from Credit Institutions (3) | 68 501.00 | 35 969.00 | | 68 501.00 |
DV Miscellaneous Loans and Financial Debts (4) | 531.00 | 441.00 | | 531.00 |
DX Trade payables and related accounts | 5 437.00 | 5 148.00 | | 5 437.00 |
DY Tax and social security liabilities | 11 477.00 | 8 809.00 | | 11 477.00 |
EC TOTAL (IV) | 85 947.00 | 50 370.00 | | 85 947.00 |
EE Grand total (I to V) | 456 732.00 | 335 768.00 | | 456 732.00 |
EI Including equity loans | 531.00 | | | 531.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 140 000.00 | | 140 000.00 | 140 000.00 |
FJ Net sales | 140 000.00 | | 140 000.00 | 140 000.00 |
FR Total operating income (I) | | | 140 000.00 | |
FW Other purchases and external expenses | | | 27 581.00 | |
FX Taxes, duties, and similar payments | | | 5 301.00 | |
FY Salaries and Wages | | | 71 683.00 | |
FZ Social Security Contributions | | | 34 831.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 971.00 | |
GE Other Expenses | | | 150.00 | |
GF Total Operating Expenses (II) | | | 162 518.00 | |
GG - OPERATING RESULT (I - II) | | | -22 518.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 118 579.00 | |
GL Other interest and similar income | | | 1 020.00 | |
GP Total financial income (V) | | | 119 599.00 | |
GR Interest and similar expenses | | | 1 077.00 | |
GU Total financial expenses (VI) | | | 1 077.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 118 521.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 13.00 | 44.00 | | 13.00 |
HB Exceptional income from capital transactions | 30 000.00 | 18 250.00 | | 30 000.00 |
HD Total exceptional income (VII) | 30 013.00 | 18 294.00 | | 30 013.00 |
HE Exceptional expenses on management operations | 11.00 | 12.00 | | 11.00 |
HF Exceptional expenses on capital transactions | 30 000.00 | 16 238.00 | | 30 000.00 |
HH Total exceptional expenses (VIII) | 30 011.00 | 16 250.00 | | 30 011.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | 2 043.00 | | 1.00 |
HK Income tax | 619.00 | 1 223.00 | | 619.00 |
HL TOTAL REVENUE (I + III + V + VII) | 289 612.00 | 188 795.00 | | 289 612.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 194 226.00 | 159 570.00 | | 194 226.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 95 386.00 | 29 225.00 | | 95 386.00 |
| |
| 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 | 159 464.00 | | 82 991.00 | 159 464.00 |
I3 DECREASES Total Financial Fixed Assets | | 30 000.00 | 81 080.00 | |
I4 DECREASES Grand Total | | 30 000.00 | 212 455.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 131 375.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 384.00 | | 82 991.00 | 48 384.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 111 080.00 | | | 111 080.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 009.00 | 22 971.00 | | 9 009.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 009.00 | 22 971.00 | | 9 009.00 |
| |
| 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 | 5 438.00 | 5 438.00 | | 5 438.00 |
8C Staff and Related Accounts | 994.00 | 994.00 | | 994.00 |
8D Social Security and Other Social Organizations | 4 684.00 | 4 684.00 | | 4 684.00 |
UT Other financial assets | 600.00 | 600.00 | | 600.00 |
UY Staff and related accounts | 159.00 | 159.00 | | 159.00 |
VB VAT | 1 775.00 | 1 775.00 | | 1 775.00 |
VC Group and associates | 249 432.00 | 249 432.00 | | 249 432.00 |
VH Loans with a maturity of more than one year at origin | 68 501.00 | 15 494.00 | 53 007.00 | 68 501.00 |
VI Group and Associates | 532.00 | 532.00 | | 532.00 |
VJ Loans taken out during the year | 80 000.00 | | | 80 000.00 |
VK Loans repaid during the year | 51 499.00 | | | 51 499.00 |
VM Income taxes | 299.00 | 299.00 | | 299.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 799.00 | 5 799.00 | | 5 799.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 420.00 | 1 420.00 | | 1 420.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 253 686.00 | 253 686.00 | | 253 686.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 948.00 | 32 941.00 | 53 007.00 | 85 948.00 |
