| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 519 168.00 | | 1 519 168.00 | 1 519 168.00 |
BZ Other receivables | 83 727.00 | | 83 727.00 | 83 727.00 |
CF Cash and cash equivalents | 86 066.00 | | 86 066.00 | 86 066.00 |
CJ TOTAL (II) | 169 793.00 | | 169 793.00 | 169 793.00 |
CO Grand total (0 to V) | 1 688 962.00 | | 1 688 962.00 | 1 688 962.00 |
CS Evaluated investments - equity method | 1 519 168.00 | | 1 519 168.00 | 1 519 168.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 60 000.00 | 26 771.00 | | 60 000.00 |
DG Other reserves | 585 943.00 | 508 645.00 | | 585 943.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 125 627.00 | 110 527.00 | | 125 627.00 |
DK Regulated provisions | 3 168.00 | 3 168.00 | | 3 168.00 |
DL TOTAL (I) | 1 374 739.00 | 1 249 112.00 | | 1 374 739.00 |
DU Loans and Debts from Credit Institutions (3) | 200 321.00 | 323 686.00 | | 200 321.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 843.00 | 12 157.00 | | 49 843.00 |
DX Trade payables and related accounts | 4 614.00 | 5 388.00 | | 4 614.00 |
DY Tax and social security liabilities | 58 808.00 | 42 105.00 | | 58 808.00 |
EA Other liabilities | 634.00 | 634.00 | | 634.00 |
EC TOTAL (IV) | 314 222.00 | 383 971.00 | | 314 222.00 |
EE Grand total (I to V) | 1 688 962.00 | 1 633 084.00 | | 1 688 962.00 |
EG Accrued income and payables due within one year | 240 973.00 | 184 696.00 | | 240 973.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 272 000.00 | |
FJ Net sales | | | 272 000.00 | |
FQ Other income | | | 793.00 | |
FR Total operating income (I) | | | 272 793.00 | |
FW Other purchases and external expenses | | | 8 143.00 | |
FX Taxes, duties, and similar payments | | | 1 738.00 | |
FY Salaries and Wages | | | 261 643.00 | |
FZ Social Security Contributions | | | 30 081.00 | |
GE Other Expenses | | | 60.00 | |
GF Total Operating Expenses (II) | | | 301 666.00 | |
GG - OPERATING RESULT (I - II) | | | -28 873.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 150 000.00 | |
GR Interest and similar expenses | | | 6 934.00 | |
GU Total financial expenses (VI) | | | 6 934.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 143 066.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 114 193.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 579.00 | 2 579.00 | | 2 579.00 |
HD Total exceptional income (VII) | | 2 579.00 | | |
HE Exceptional expenses on management operations | | 725.00 | | |
HG Exceptional depreciation and provisions | | 392.00 | | |
HH Total exceptional expenses (VIII) | | 1 117.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 462.00 | | |
HK Income tax | -11 434.00 | 5 907.00 | | -11 434.00 |
HL TOTAL REVENUE (I + III + V + VII) | 422 793.00 | 376 552.00 | | 422 793.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 297 166.00 | 266 024.00 | | 297 166.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 125 627.00 | 110 528.00 | | 125 627.00 |
| |
| 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 | 4 614.00 | 4 614.00 | | 4 614.00 |
8C Staff and Related Accounts | 25 199.00 | 25 199.00 | | 25 199.00 |
8D Social Security and Other Social Organizations | 14 278.00 | 14 278.00 | | 14 278.00 |
8E Income Taxes | 8 661.00 | 8 661.00 | | 8 661.00 |
8K Other liabilities (including liabilities related to repo transactions) | 634.00 | 634.00 | | 634.00 |
UP Loans | | | 5.00 | |
VB VAT | 769.00 | 769.00 | | 769.00 |
VC Group and associates | 82 958.00 | 82 958.00 | | 82 958.00 |
VH Loans with a maturity of more than one year at origin | 200 322.00 | 127 073.00 | 73 249.00 | 200 322.00 |
VI Group and Associates | 49 844.00 | 49 844.00 | | 49 844.00 |
VK Loans repaid during the year | 122 358.00 | | | 122 358.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 727.00 | 83 727.00 | | 83 727.00 |
VW VAT | 10 670.00 | 10 670.00 | | 10 670.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 314 222.00 | 240 974.00 | 73 249.00 | 314 222.00 |
