| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 42 500.00 | 23 823.00 | 18 677.00 | 42 500.00 |
AT Other tangible assets | 8 578.00 | 6 463.00 | 2 115.00 | 8 578.00 |
BB Receivables related to investments | 23 000.00 | | 23 000.00 | 23 000.00 |
BH Other financial assets | 2 987.00 | | 2 987.00 | 2 987.00 |
BJ TOTAL (I) | 609 265.00 | 30 286.00 | 578 979.00 | 609 265.00 |
BX Customers and related accounts | 144 046.00 | | 144 046.00 | 144 046.00 |
BZ Other receivables | 16 935.00 | | 16 935.00 | 16 935.00 |
CD Marketable securities | 49 922.00 | 2 317.00 | 47 604.00 | 49 922.00 |
CF Cash and cash equivalents | 152 590.00 | | 152 590.00 | 152 590.00 |
CH Prepaid expenses | 17 940.00 | | 17 940.00 | 17 940.00 |
CJ TOTAL (II) | 381 433.00 | 2 317.00 | 379 115.00 | 381 433.00 |
CO Grand total (0 to V) | 990 698.00 | 32 604.00 | 958 094.00 | 990 698.00 |
CU Other investments | 532 200.00 | | 532 200.00 | 532 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 135 740.00 | 135 740.00 | | 135 740.00 |
DD Legal reserve (1) | 13 574.00 | 13 574.00 | | 13 574.00 |
DG Other reserves | 295 473.00 | 209 193.00 | | 295 473.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 147 640.00 | 86 279.00 | | 147 640.00 |
DL TOTAL (I) | 592 426.00 | 444 787.00 | | 592 426.00 |
DU Loans and Debts from Credit Institutions (3) | 214 403.00 | 284 575.00 | | 214 403.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 423.00 | 5 631.00 | | 10 423.00 |
DX Trade payables and related accounts | 8 504.00 | 8 550.00 | | 8 504.00 |
DY Tax and social security liabilities | 132 338.00 | 78 531.00 | | 132 338.00 |
EC TOTAL (IV) | 365 668.00 | 377 287.00 | | 365 668.00 |
EE Grand total (I to V) | 958 094.00 | 822 073.00 | | 958 094.00 |
EG Accrued income and payables due within one year | 206 758.00 | 163 490.00 | | 206 758.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 538 324.00 | | 538 324.00 | 538 324.00 |
FJ Net sales | 538 324.00 | | 538 324.00 | 538 324.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 305.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 539 631.00 | |
FW Other purchases and external expenses | | | 99 402.00 | |
FX Taxes, duties, and similar payments | | | 12 723.00 | |
FY Salaries and Wages | | | 164 000.00 | |
FZ Social Security Contributions | | | 73 225.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 690.00 | |
GE Other Expenses | | | 16.00 | |
GF Total Operating Expenses (II) | | | 362 057.00 | |
GG - OPERATING RESULT (I - II) | | | 177 574.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 850.00 | |
GL Other interest and similar income | | | 983.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 18 833.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 317.00 | |
GR Interest and similar expenses | | | 5 298.00 | |
GU Total financial expenses (VI) | | | 7 615.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 218.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 188 792.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 305.00 | 16 597.00 | | 1 305.00 |
A2 TOTAL ASSETS | 39 052.00 | 37 353.00 | | 39 052.00 |
HK Income tax | 41 152.00 | 22 470.00 | | 41 152.00 |
HL TOTAL REVENUE (I + III + V + VII) | 558 464.00 | 442 722.00 | | 558 464.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 410 824.00 | 356 443.00 | | 410 824.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 147 640.00 | 86 279.00 | | 147 640.00 |
| |
| 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 | 609 265.00 | | | 609 265.00 |
I3 DECREASES Total Financial Fixed Assets | | | 558 187.00 | |
I4 DECREASES Grand Total | | | 609 265.00 | |
IO DECREASES Total including other intangible assets | | | 42 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 578.00 | |
KD ACQUISITIONS Total including other intangible assets | 42 500.00 | | | 42 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 578.00 | | | 8 578.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 558 187.00 | | | 558 187.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 597.00 | 12 690.00 | | 17 597.00 |
PE DEPRECIATION Total including other intangible assets | 13 248.00 | 10 575.00 | | 13 248.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 349.00 | 2 115.00 | | 4 349.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | 2 317.00 | | |
7B Total provisions for depreciation | | 2 317.00 | | |
7C Grand total | | 2 317.00 | | |
UG - Financial | | 2 317.00 | | |
| |
| 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 | 8 504.00 | 8 504.00 | | 8 504.00 |
8C Staff and Related Accounts | 28 000.00 | 28 000.00 | | 28 000.00 |
8D Social Security and Other Social Organizations | 46 939.00 | 46 939.00 | | 46 939.00 |
8E Income Taxes | 19 576.00 | 19 576.00 | | 19 576.00 |
UL Receivables related to investments | 23 000.00 | | 23 000.00 | 23 000.00 |
UT Other financial assets | 2 987.00 | | 2 987.00 | 2 987.00 |
UX Other trade receivables | 144 046.00 | 144 046.00 | | 144 046.00 |
VB VAT | 1 536.00 | 1 536.00 | | 1 536.00 |
VH Loans with a maturity of more than one year at origin | 214 403.00 | 55 493.00 | 158 910.00 | 214 403.00 |
VI Group and Associates | 10 423.00 | 10 423.00 | | 10 423.00 |
VK Loans repaid during the year | 70 104.00 | | | 70 104.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 766.00 | 1 766.00 | | 1 766.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 399.00 | 15 399.00 | | 15 399.00 |
VS Prepaid expenses | 17 940.00 | 17 940.00 | | 17 940.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 204 908.00 | 178 921.00 | 25 987.00 | 204 908.00 |
VW VAT | 36 057.00 | 36 057.00 | | 36 057.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 365 668.00 | 206 758.00 | 158 910.00 | 365 668.00 |
