| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 131 947.00 | 62 532.00 | 69 415.00 | 131 947.00 |
AT Other tangible assets | 79 482.00 | 69 287.00 | 10 195.00 | 79 482.00 |
BH Other financial assets | 9 380.00 | | 9 380.00 | 9 380.00 |
BJ TOTAL (I) | 220 809.00 | 131 819.00 | 88 990.00 | 220 809.00 |
BZ Other receivables | 173 439.00 | | 173 439.00 | 173 439.00 |
CF Cash and cash equivalents | 114 405.00 | | 114 405.00 | 114 405.00 |
CH Prepaid expenses | 7 540.00 | | 7 540.00 | 7 540.00 |
CJ TOTAL (II) | 295 384.00 | | 295 384.00 | 295 384.00 |
CO Grand total (0 to V) | 516 193.00 | 131 819.00 | 384 374.00 | 516 193.00 |
| |
| 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 | 191 711.00 | 191 711.00 | | 191 711.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 777.00 | 16 637.00 | | 27 777.00 |
DL TOTAL (I) | 220 588.00 | 209 448.00 | | 220 588.00 |
DS Convertible Bond Issues | 101.00 | 136.00 | | 101.00 |
DU Loans and Debts from Credit Institutions (3) | 123 516.00 | 152 740.00 | | 123 516.00 |
DV Miscellaneous Loans and Financial Debts (4) | 466.00 | | | 466.00 |
DX Trade payables and related accounts | 27 954.00 | 37 129.00 | | 27 954.00 |
DY Tax and social security liabilities | 10 516.00 | 16 354.00 | | 10 516.00 |
EA Other liabilities | 1 233.00 | 1 145.00 | | 1 233.00 |
EC TOTAL (IV) | 163 786.00 | 207 503.00 | | 163 786.00 |
EE Grand total (I to V) | 384 374.00 | 416 951.00 | | 384 374.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 487 623.00 | | 487 623.00 | 487 623.00 |
FJ Net sales | 487 623.00 | | 487 623.00 | 487 623.00 |
FO Operating subsidies | | | 20 274.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 336.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 508 233.00 | |
FS Purchases of goods (including customs duties) | | | 295 665.00 | |
FU Purchases of raw materials and other supplies | | | 406.00 | |
FW Other purchases and external expenses | | | 84 164.00 | |
FX Taxes, duties, and similar payments | | | 4 818.00 | |
FY Salaries and Wages | | | 61 381.00 | |
FZ Social Security Contributions | | | 8 078.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 704.00 | |
GE Other Expenses | | | 448.00 | |
GF Total Operating Expenses (II) | | | 479 665.00 | |
GG - OPERATING RESULT (I - II) | | | 28 568.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GR Interest and similar expenses | | | 1 552.00 | |
GU Total financial expenses (VI) | | | 1 552.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 552.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 016.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 010.00 | 1 319.00 | | 1 010.00 |
HD Total exceptional income (VII) | 1 010.00 | 1 319.00 | | 1 010.00 |
HE Exceptional expenses on management operations | 249.00 | 181.00 | | 249.00 |
HH Total exceptional expenses (VIII) | 249.00 | 181.00 | | 249.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 761.00 | 1 138.00 | | 761.00 |
HL TOTAL REVENUE (I + III + V + VII) | 509 243.00 | 455 340.00 | | 509 243.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 481 466.00 | 438 703.00 | | 481 466.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 777.00 | 16 637.00 | | 27 777.00 |
| |
| 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 | 220 809.00 | | | 220 809.00 |
I3 DECREASES Total Financial Fixed Assets | 9 380.00 | | | 9 380.00 |
I4 DECREASES Grand Total | 220 809.00 | | | 220 809.00 |
IY DECREASES Total Tangible Fixed Assets | 211 429.00 | | | 211 429.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 211 429.00 | | | 211 429.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 380.00 | | | 9 380.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 107 114.00 | 24 704.00 | | 107 114.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 107 114.00 | 24 704.00 | | 107 114.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 101.00 | 101.00 | | 101.00 |
8B Suppliers and Related Accounts | 27 954.00 | 27 954.00 | | 27 954.00 |
8C Staff and Related Accounts | 7 007.00 | 7 007.00 | | 7 007.00 |
8D Social Security and Other Social Organizations | 2 470.00 | 2 470.00 | | 2 470.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 233.00 | 1 233.00 | | 1 233.00 |
UT Other financial assets | 9 380.00 | | 9 380.00 | 9 380.00 |
UY Staff and related accounts | 23.00 | 23.00 | | 23.00 |
VB VAT | 3 407.00 | 3 407.00 | | 3 407.00 |
VC Group and associates | 165 384.00 | 165 384.00 | | 165 384.00 |
VH Loans with a maturity of more than one year at origin | 123 516.00 | 36 256.00 | 87 260.00 | 123 516.00 |
VI Group and Associates | 466.00 | 466.00 | | 466.00 |
VK Loans repaid during the year | 29 223.00 | | | 29 223.00 |
VP Miscellaneous | 612.00 | 612.00 | | 612.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 039.00 | 1 039.00 | | 1 039.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 014.00 | 4 014.00 | | 4 014.00 |
VS Prepaid expenses | 7 540.00 | 7 540.00 | | 7 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 190 359.00 | 180 979.00 | 9 380.00 | 190 359.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 163 786.00 | 76 526.00 | 87 260.00 | 163 786.00 |
