| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 449 445.00 | | 3 449 445.00 | 3 449 445.00 |
BX Customers and related accounts | 225 060.00 | | 225 060.00 | 225 060.00 |
BZ Other receivables | 357 317.00 | | 357 317.00 | 357 317.00 |
CF Cash and cash equivalents | 249 614.00 | | 249 614.00 | 249 614.00 |
CH Prepaid expenses | 1 364.00 | | 1 364.00 | 1 364.00 |
CJ TOTAL (II) | 833 355.00 | | 833 355.00 | 833 355.00 |
CO Grand total (0 to V) | 4 282 800.00 | | 4 282 800.00 | 4 282 800.00 |
CU Other investments | 3 449 445.00 | | 3 449 445.00 | 3 449 445.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 762 245.00 | 762 245.00 | | 762 245.00 |
DD Legal reserve (1) | 76 225.00 | 76 225.00 | | 76 225.00 |
DG Other reserves | 2 081 366.00 | 1 822 481.00 | | 2 081 366.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 299 400.00 | 258 885.00 | | 299 400.00 |
DL TOTAL (I) | 3 219 236.00 | 2 919 836.00 | | 3 219 236.00 |
DP Provisions for Risks | 85 742.00 | | | 85 742.00 |
DR TOTAL (IV) | 85 742.00 | | | 85 742.00 |
DU Loans and Debts from Credit Institutions (3) | 55.00 | 53.00 | | 55.00 |
DV Miscellaneous Loans and Financial Debts (4) | 712 385.00 | 1 133 080.00 | | 712 385.00 |
DX Trade payables and related accounts | 19 777.00 | 16 375.00 | | 19 777.00 |
DY Tax and social security liabilities | 244 476.00 | 178 782.00 | | 244 476.00 |
EA Other liabilities | 1 129.00 | 1 129.00 | | 1 129.00 |
EC TOTAL (IV) | 977 822.00 | 1 329 420.00 | | 977 822.00 |
EE Grand total (I to V) | 4 282 800.00 | 4 249 256.00 | | 4 282 800.00 |
EG Accrued income and payables due within one year | 977 822.00 | 1 329 420.00 | | 977 822.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 55.00 | 53.00 | | 55.00 |
EI Including equity loans | 712 385.00 | | | 712 385.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 711 610.00 | | 711 610.00 | 711 610.00 |
FJ Net sales | 711 610.00 | | 711 610.00 | 711 610.00 |
FO Operating subsidies | | | 2 667.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 149 308.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 863 586.00 | |
FW Other purchases and external expenses | | | 123 359.00 | |
FX Taxes, duties, and similar payments | | | 16 511.00 | |
FY Salaries and Wages | | | 437 127.00 | |
FZ Social Security Contributions | | | 163 795.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GB Operating Expenses - Provisions | | | 85 742.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 826 538.00 | |
GG - OPERATING RESULT (I - II) | | | 37 048.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 257 436.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GL Other interest and similar income | | | 1 627.00 | |
GP Total financial income (V) | | | 259 063.00 | |
GR Interest and similar expenses | | | 3 980.00 | |
GU Total financial expenses (VI) | | | 3 980.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 255 083.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 292 132.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 10 000.00 | | |
HD Total exceptional income (VII) | | 10 000.00 | | |
HE Exceptional expenses on management operations | 62.00 | | | 62.00 |
HF Exceptional expenses on capital transactions | | 12 916.00 | | |
HH Total exceptional expenses (VIII) | 62.00 | 12 916.00 | | 62.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -62.00 | -2 916.00 | | -62.00 |
HK Income tax | -7 330.00 | | | -7 330.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 122 649.00 | 942 834.00 | | 1 122 649.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 823 249.00 | 683 949.00 | | 823 249.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 299 400.00 | 258 885.00 | | 299 400.00 |
| |
| 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 | 3 451 947.00 | | | 3 451 947.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 449 445.00 | |
I4 DECREASES Grand Total | | 2 502.00 | 3 449 445.00 | |
IO DECREASES Total including other intangible assets | | 419.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 2 083.00 | | |
KD ACQUISITIONS Total including other intangible assets | 419.00 | | | 419.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 083.00 | | | 2 083.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 449 445.00 | | | 3 449 445.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 502.00 | | 2 502.00 | 2 502.00 |
PE DEPRECIATION Total including other intangible assets | 419.00 | | 419.00 | 419.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 083.00 | | 2 083.00 | 2 083.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 85 742.00 | | |
7B Total provisions for depreciation | 100 000.00 | | 100 000.00 | 100 000.00 |
7C Grand total | 100 000.00 | 85 742.00 | 100 000.00 | 100 000.00 |
UE of which provisions and reversals: - Operating | | 85 742.00 | 100 000.00 | |
| |
| 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 | 19 777.00 | 19 777.00 | | 19 777.00 |
8C Staff and Related Accounts | 36 673.00 | 36 673.00 | | 36 673.00 |
8D Social Security and Other Social Organizations | 75 452.00 | 75 452.00 | | 75 452.00 |
8E Income Taxes | 57 271.00 | 57 271.00 | | 57 271.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 129.00 | 1 129.00 | | 1 129.00 |
UX Other trade receivables | 225 060.00 | 225 060.00 | | 225 060.00 |
UY Staff and related accounts | 279.00 | 279.00 | | 279.00 |
UZ Social Security, other social security organizations | 1 915.00 | 1 915.00 | | 1 915.00 |
VB VAT | 2 985.00 | 2 985.00 | | 2 985.00 |
VC Group and associates | 347 929.00 | 347 929.00 | | 347 929.00 |
VG Loans with a maturity of up to one year at origin | 55.00 | 55.00 | | 55.00 |
VI Group and Associates | 712 385.00 | 712 385.00 | | 712 385.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 024.00 | 7 024.00 | | 7 024.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 210.00 | 4 210.00 | | 4 210.00 |
VS Prepaid expenses | 1 364.00 | 1 364.00 | | 1 364.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 583 741.00 | 583 741.00 | | 583 741.00 |
VW VAT | 68 056.00 | 68 056.00 | | 68 056.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 977 822.00 | 977 822.00 | | 977 822.00 |
