| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 000.00 | 10 000.00 | | 10 000.00 |
AT Other tangible assets | 13 553.00 | 8 153.00 | 5 399.00 | 13 553.00 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 1 200 843.00 | 18 153.00 | 1 182 690.00 | 1 200 843.00 |
BX Customers and related accounts | 238 800.00 | | 238 800.00 | 238 800.00 |
BZ Other receivables | 569 504.00 | | 569 504.00 | 569 504.00 |
CF Cash and cash equivalents | 168 446.00 | | 168 446.00 | 168 446.00 |
CJ TOTAL (II) | 976 750.00 | | 976 750.00 | 976 750.00 |
CO Grand total (0 to V) | 2 177 593.00 | 18 153.00 | 2 159 440.00 | 2 177 593.00 |
CU Other investments | 1 177 231.00 | | 1 177 231.00 | 1 177 231.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 380 000.00 | 380 000.00 | | 380 000.00 |
DD Legal reserve (1) | 38 000.00 | 38 000.00 | | 38 000.00 |
DG Other reserves | 16 104.00 | 16 104.00 | | 16 104.00 |
DH Retained earnings | 724 214.00 | 676 343.00 | | 724 214.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 384 916.00 | 142 871.00 | | 384 916.00 |
DK Regulated provisions | 77 030.00 | 77 030.00 | | 77 030.00 |
DL TOTAL (I) | 1 620 264.00 | 1 330 348.00 | | 1 620 264.00 |
DV Miscellaneous Loans and Financial Debts (4) | 326 751.00 | 261 097.00 | | 326 751.00 |
DX Trade payables and related accounts | 14 340.00 | 27 698.00 | | 14 340.00 |
DY Tax and social security liabilities | 198 085.00 | 146 268.00 | | 198 085.00 |
EC TOTAL (IV) | 539 176.00 | 435 064.00 | | 539 176.00 |
EE Grand total (I to V) | 2 159 440.00 | 1 765 412.00 | | 2 159 440.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 799 000.00 | | 799 000.00 | 799 000.00 |
FJ Net sales | 799 000.00 | | 799 000.00 | 799 000.00 |
FQ Other income | | | 99 013.00 | |
FR Total operating income (I) | | | 898 013.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 156 763.00 | |
FX Taxes, duties, and similar payments | | | 7 552.00 | |
FY Salaries and Wages | | | 365 019.00 | |
FZ Social Security Contributions | | | 181 714.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 216.00 | |
GE Other Expenses | | | 1 049.00 | |
GF Total Operating Expenses (II) | | | 716 313.00 | |
GG - OPERATING RESULT (I - II) | | | 181 699.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 234 149.00 | |
GP Total financial income (V) | | | 234 149.00 | |
GR Interest and similar expenses | | | 3 471.00 | |
GS Negative differences of foreign exchange | | | 1.00 | |
GU Total financial expenses (VI) | | | 3 471.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 230 679.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 412 378.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 27 462.00 | 12 080.00 | | 27 462.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 132 162.00 | 720 775.00 | | 1 132 162.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 747 246.00 | 577 904.00 | | 747 246.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 384 916.00 | 142 871.00 | | 384 916.00 |
| |
| 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 | 1 188 468.00 | | 12 375.00 | 1 188 468.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 177 291.00 | |
I4 DECREASES Grand Total | | | 1 200 843.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 552.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 937.00 | | 615.00 | 12 937.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 165 531.00 | | 11 760.00 | 1 165 531.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 937.00 | 4 216.00 | | 13 937.00 |
PE DEPRECIATION Total including other intangible assets | 10 000.00 | | | 10 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 937.00 | 4 216.00 | | 3 937.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 77 030.00 | | | 77 030.00 |
5B Provisions for taxes | | | | |
6N Inventories and work in progress | 16.00 | | | 16.00 |
7C Grand total | 77 030.00 | | | 77 030.00 |
| |
| 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 | 14 340.00 | 14 340.00 | | 14 340.00 |
8C Staff and Related Accounts | 52 751.00 | 52 751.00 | | 52 751.00 |
8D Social Security and Other Social Organizations | 66 815.00 | 66 815.00 | | 66 815.00 |
UT Other financial assets | 60.00 | 60.00 | | 60.00 |
UX Other trade receivables | 238 800.00 | 238 800.00 | | 238 800.00 |
VB VAT | 2 016.00 | 2 016.00 | | 2 016.00 |
VC Group and associates | 556 458.00 | 120 408.00 | 436 050.00 | 556 458.00 |
VI Group and Associates | 326 751.00 | 326 751.00 | | 326 751.00 |
VM Income taxes | 11 030.00 | 11 030.00 | | 11 030.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 029.00 | 8 029.00 | | 8 029.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 808 364.00 | 372 314.00 | 436 050.00 | 808 364.00 |
VW VAT | 70 491.00 | 70 491.00 | | 70 491.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 539 176.00 | 539 176.00 | | 539 176.00 |
