| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 234 771.00 | 234 771.00 | | 234 771.00 |
AP Buildings | 5 352 485.00 | 4 305 539.00 | 1 046 946.00 | 5 352 485.00 |
BJ TOTAL (I) | 5 587 256.00 | 4 540 310.00 | 1 046 946.00 | 5 587 256.00 |
BX Customers and related accounts | 1 072 246.00 | | 1 072 246.00 | 1 072 246.00 |
BZ Other receivables | 840 641.00 | | 840 641.00 | 840 641.00 |
CJ TOTAL (II) | 1 912 888.00 | | 1 912 888.00 | 1 912 888.00 |
CO Grand total (0 to V) | 7 500 144.00 | 4 540 310.00 | 2 959 834.00 | 7 500 144.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 776 364.00 | 776 364.00 | | 776 364.00 |
DB Share, merger, contribution premiums, etc. | 3 354.00 | 3 354.00 | | 3 354.00 |
DD Legal reserve (1) | 77 636.00 | 77 636.00 | | 77 636.00 |
DG Other reserves | 892 356.00 | 892 356.00 | | 892 356.00 |
DH Retained earnings | 488 524.00 | | | 488 524.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 523 730.00 | 488 524.00 | | 523 730.00 |
DL TOTAL (I) | 2 761 964.00 | 2 238 234.00 | | 2 761 964.00 |
DV Miscellaneous Loans and Financial Debts (4) | 147 499.00 | 147 499.00 | | 147 499.00 |
DX Trade payables and related accounts | 2 903.00 | 2 147.00 | | 2 903.00 |
DY Tax and social security liabilities | 47 469.00 | 45 431.00 | | 47 469.00 |
EC TOTAL (IV) | 197 870.00 | 195 076.00 | | 197 870.00 |
EE Grand total (I to V) | 2 959 834.00 | 2 433 310.00 | | 2 959 834.00 |
EI Including equity loans | 147 499.00 | | | 147 499.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 031 325.00 | | 1 031 325.00 | 1 031 325.00 |
FJ Net sales | 1 031 325.00 | | 1 031 325.00 | 1 031 325.00 |
FR Total operating income (I) | | | 1 031 325.00 | |
FW Other purchases and external expenses | | | 17 814.00 | |
FX Taxes, duties, and similar payments | | | 81 337.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 209 817.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 308 969.00 | |
GG - OPERATING RESULT (I - II) | | | 722 356.00 | |
GL Other interest and similar income | | | 5 046.00 | |
GP Total financial income (V) | | | 5 046.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 5 046.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 727 402.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 203 673.00 | 197 743.00 | | 203 673.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 036 372.00 | 1 025 839.00 | | 1 036 372.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 512 642.00 | 537 315.00 | | 512 642.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 523 730.00 | 488 524.00 | | 523 730.00 |
| |
| 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 | 5 587 256.00 | | | 5 587 256.00 |
I4 DECREASES Grand Total | | | 5 587 256.00 | |
IO DECREASES Total including other intangible assets | | | 234 771.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 352 485.00 | |
KD ACQUISITIONS Total including other intangible assets | 234 771.00 | | | 234 771.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 352 485.00 | | | 5 352 485.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 095 722.00 | 209 817.00 | | 4 095 722.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 095 722.00 | 209 817.00 | | 4 095 722.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 234 771.00 | | | 234 771.00 |
7B Total provisions for depreciation | 234 771.00 | | | 234 771.00 |
7C Grand total | 234 771.00 | | | 234 771.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 147 499.00 | 147 499.00 | | 147 499.00 |
8B Suppliers and Related Accounts | 2 903.00 | 2 903.00 | | 2 903.00 |
8E Income Taxes | 5 929.00 | 5 929.00 | | 5 929.00 |
UX Other trade receivables | 1 072 246.00 | 1 072 246.00 | | 1 072 246.00 |
VC Group and associates | 840 641.00 | 840 641.00 | | 840 641.00 |
VQ Other Taxes, Duties, and Similar Debts | 41 540.00 | 41 540.00 | | 41 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 912 888.00 | 1 912 888.00 | | 1 912 888.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 197 870.00 | 197 870.00 | | 197 870.00 |
