| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 17 646.00 | 4 983.00 | 12 662.00 | 17 646.00 |
BJ TOTAL (I) | 2 838 646.00 | 4 983.00 | 2 833 662.00 | 2 838 646.00 |
BX Customers and related accounts | 8 582.00 | | 8 582.00 | 8 582.00 |
BZ Other receivables | 44 621.00 | | 44 621.00 | 44 621.00 |
CF Cash and cash equivalents | 70 878.00 | | 70 878.00 | 70 878.00 |
CH Prepaid expenses | 2 245.00 | | 2 245.00 | 2 245.00 |
CJ TOTAL (II) | 126 326.00 | | 126 326.00 | 126 326.00 |
CO Grand total (0 to V) | 2 964 971.00 | 4 983.00 | 2 959 988.00 | 2 964 971.00 |
CU Other investments | 2 821 000.00 | | 2 821 000.00 | 2 821 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 564 000.00 | 564 000.00 | | 564 000.00 |
DD Legal reserve (1) | 56 400.00 | 56 400.00 | | 56 400.00 |
DG Other reserves | 1 352 942.00 | 1 422 293.00 | | 1 352 942.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 597 871.00 | 398 769.00 | | 597 871.00 |
DL TOTAL (I) | 2 571 213.00 | 2 441 462.00 | | 2 571 213.00 |
DU Loans and Debts from Credit Institutions (3) | 279.00 | 220.00 | | 279.00 |
DV Miscellaneous Loans and Financial Debts (4) | 293 090.00 | 561 568.00 | | 293 090.00 |
DX Trade payables and related accounts | 4 215.00 | 8 796.00 | | 4 215.00 |
DY Tax and social security liabilities | 91 191.00 | 115 278.00 | | 91 191.00 |
EA Other liabilities | | 27.00 | | |
EB Prepaid income (2) | | 4 027.00 | | |
EC TOTAL (IV) | 388 775.00 | 689 916.00 | | 388 775.00 |
EE Grand total (I to V) | 2 959 988.00 | 3 131 377.00 | | 2 959 988.00 |
EG Accrued income and payables due within one year | 388 775.00 | 689 916.00 | | 388 775.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 849 313.00 | | 849 313.00 | 849 313.00 |
FJ Net sales | 849 313.00 | | 849 313.00 | 849 313.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 402.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 854 716.00 | |
FW Other purchases and external expenses | | | 155 458.00 | |
FX Taxes, duties, and similar payments | | | 15 205.00 | |
FY Salaries and Wages | | | 776 538.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 370.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 968 573.00 | |
GG - OPERATING RESULT (I - II) | | | -113 857.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 700 665.00 | |
GL Other interest and similar income | | | 25 000.00 | |
GP Total financial income (V) | | | 725 665.00 | |
GR Interest and similar expenses | | | 4 472.00 | |
GU Total financial expenses (VI) | | | 4 472.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 721 193.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 607 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 38 500.00 | 34 000.00 | | 38 500.00 |
HD Total exceptional income (VII) | 38 500.00 | 34 000.00 | | 38 500.00 |
HE Exceptional expenses on management operations | 15.00 | | | 15.00 |
HF Exceptional expenses on capital transactions | 48 944.00 | 50 394.00 | | 48 944.00 |
HH Total exceptional expenses (VIII) | 48 959.00 | 50 394.00 | | 48 959.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 459.00 | -16 394.00 | | -10 459.00 |
HK Income tax | -995.00 | -16 238.00 | | -995.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 618 881.00 | 1 149 340.00 | | 1 618 881.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 021 010.00 | 750 571.00 | | 1 021 010.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 597 871.00 | 398 769.00 | | 597 871.00 |
HP References: Equipment leasing | 45 138.00 | 23 291.00 | | 45 138.00 |
| |
| 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 | 2 822 199.00 | | 81 795.00 | 2 822 199.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 821 000.00 | |
I4 DECREASES Grand Total | | 65 348.00 | 2 838 646.00 | |
IY DECREASES Total Tangible Fixed Assets | | 65 348.00 | 17 646.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 199.00 | | 81 795.00 | 1 199.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 821 000.00 | | | 2 821 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17.00 | 21 370.00 | 16 404.00 | 17.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17.00 | 21 370.00 | 16 404.00 | 17.00 |
| |
| 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 | 4 215.00 | 4 215.00 | | 4 215.00 |
8C Staff and Related Accounts | 66 949.00 | 66 949.00 | | 66 949.00 |
8E Income Taxes | 8 602.00 | 8 602.00 | | 8 602.00 |
UX Other trade receivables | 8 582.00 | 8 582.00 | | 8 582.00 |
VB VAT | 621.00 | 621.00 | | 621.00 |
VC Group and associates | 44 000.00 | 44 000.00 | | 44 000.00 |
VG Loans with a maturity of up to one year at origin | 279.00 | 279.00 | | 279.00 |
VI Group and Associates | 293 090.00 | 293 090.00 | | 293 090.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 557.00 | 1 557.00 | | 1 557.00 |
VS Prepaid expenses | 2 245.00 | 2 245.00 | | 2 245.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 448.00 | 55 448.00 | | 55 448.00 |
VW VAT | 14 083.00 | 14 083.00 | | 14 083.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 388 775.00 | 388 775.00 | | 388 775.00 |
