| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 660.00 | | 3 660.00 | 3 660.00 |
AP Buildings | 87 840.00 | 63 939.00 | 23 901.00 | 87 840.00 |
AT Other tangible assets | 4 500.00 | 4 500.00 | | 4 500.00 |
BJ TOTAL (I) | 2 131 442.00 | 68 439.00 | 2 063 003.00 | 2 131 442.00 |
BX Customers and related accounts | 38 664.00 | | 38 664.00 | 38 664.00 |
BZ Other receivables | 391 501.00 | | 391 501.00 | 391 501.00 |
CF Cash and cash equivalents | 881 624.00 | | 881 624.00 | 881 624.00 |
CJ TOTAL (II) | 1 311 788.00 | | 1 311 788.00 | 1 311 788.00 |
CO Grand total (0 to V) | 3 443 230.00 | 68 439.00 | 3 374 792.00 | 3 443 230.00 |
CU Other investments | 2 035 442.00 | | 2 035 442.00 | 2 035 442.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 2 522 306.00 | 2 591 454.00 | | 2 522 306.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 655 978.00 | 80 865.00 | | 655 978.00 |
DL TOTAL (I) | 3 218 984.00 | 2 713 019.00 | | 3 218 984.00 |
DU Loans and Debts from Credit Institutions (3) | 7 980.00 | 9 770.00 | | 7 980.00 |
DV Miscellaneous Loans and Financial Debts (4) | 655.00 | | | 655.00 |
DX Trade payables and related accounts | 12 321.00 | 5 694.00 | | 12 321.00 |
DY Tax and social security liabilities | 88 182.00 | 43 260.00 | | 88 182.00 |
EA Other liabilities | 46 669.00 | 37 339.00 | | 46 669.00 |
EC TOTAL (IV) | 155 807.00 | 96 063.00 | | 155 807.00 |
EE Grand total (I to V) | 3 374 792.00 | 2 809 082.00 | | 3 374 792.00 |
EG Accrued income and payables due within one year | 149 625.00 | 88 084.00 | | 149 625.00 |
EI Including equity loans | 655.00 | | | 655.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 514 462.00 | | 514 462.00 | 514 462.00 |
FJ Net sales | 514 462.00 | | 514 462.00 | 514 462.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 797.00 | |
FQ Other income | | | 5 083.00 | |
FR Total operating income (I) | | | 527 342.00 | |
FW Other purchases and external expenses | | | 54 029.00 | |
FX Taxes, duties, and similar payments | | | 15 371.00 | |
FY Salaries and Wages | | | 312 376.00 | |
FZ Social Security Contributions | | | 114 331.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 514.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 499 622.00 | |
GG - OPERATING RESULT (I - II) | | | 27 720.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 598 800.00 | |
GL Other interest and similar income | | | 434.00 | |
GP Total financial income (V) | | | 599 234.00 | |
GR Interest and similar expenses | | | 128.00 | |
GU Total financial expenses (VI) | | | 128.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 599 106.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 626 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -29 152.00 | -47 940.00 | | -29 152.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 126 576.00 | 416 578.00 | | 1 126 576.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 470 598.00 | 335 714.00 | | 470 598.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 655 978.00 | 80 865.00 | | 655 978.00 |
| |
| 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 | 2 123 942.00 | | 7 500.00 | 2 123 942.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 035 442.00 | |
I4 DECREASES Grand Total | | | 2 131 442.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 96 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 96 000.00 | | | 96 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 027 942.00 | | 7 500.00 | 2 027 942.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 64 925.00 | 3 514.00 | | 64 925.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 64 925.00 | 3 514.00 | | 64 925.00 |
| |
| 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 | 12 321.00 | 12 321.00 | | 12 321.00 |
8C Staff and Related Accounts | 1 177.00 | 1 177.00 | | 1 177.00 |
8D Social Security and Other Social Organizations | 23 226.00 | 23 226.00 | | 23 226.00 |
8E Income Taxes | 32 334.00 | 32 334.00 | | 32 334.00 |
8K Other liabilities (including liabilities related to repo transactions) | 46 669.00 | 46 669.00 | | 46 669.00 |
UX Other trade receivables | 38 664.00 | 38 664.00 | | 38 664.00 |
VB VAT | 9 747.00 | 9 747.00 | | 9 747.00 |
VC Group and associates | 373 711.00 | 373 711.00 | | 373 711.00 |
VH Loans with a maturity of more than one year at origin | 7 980.00 | 1 798.00 | 6 182.00 | 7 980.00 |
VI Group and Associates | 655.00 | 655.00 | | 655.00 |
VK Loans repaid during the year | 1 790.00 | | | 1 790.00 |
VN Other taxes, similar payments | 80.00 | 80.00 | | 80.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 270.00 | 13 270.00 | | 13 270.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 963.00 | 7 963.00 | | 7 963.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 430 164.00 | 430 164.00 | | 430 164.00 |
VW VAT | 18 175.00 | 18 175.00 | | 18 175.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 155 807.00 | 149 625.00 | 6 182.00 | 155 807.00 |
